SOLTVEDT EIENDOM AS

5303 FOLLESE

Finances

Return on Equity

83,4 %

Current Ratio

1,54

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 955 000	53 000	60 000	40 000
Net Income	3 009 000	−16 000	−5 000	4 000
Total Assets	5 700 000	2 047 000	1 934 000	1 347 000
Total Equity	3 608 000	599 000	615 000	620 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 955 000	53 000	60 000	40 000
Expenditure	54 000	36 000	66 000	35 000
Operating Profit	3 902 000	18 000	−6 000	5 000
Financial Income	0	0	0	0
Financial Costs	44 000	38 000	0	0
Financial Balance	−44 000	−38 000	0	0
Earnings Before Tax	3 857 000	−20 000	−7 000	5 000
Tax	849 000	−4 000	−1 000	1 000
Net Income	3 009 000	−16 000	−5 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 198 000	1 988 000	1 910 000	1 290 000
Total Current Assets	1 502 000	58 000	24 000	57 000
Total Assets	5 700 000	2 047 000	1 934 000	1 347 000
Total Retained Equity	3 438 000	429 000	445 000	450 000
Total Equity	3 608 000	599 000	615 000	620 000
Total Long-Term Debt	1 118 000	1 446 000	1 173 000	725 000
Total Current Debt	974 000	1 000	146 000	2 000
Total Equity and Debt	5 700 000	2 047 000	1 934 000	1 347 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	53 000	60 000	40 000
Other Income	3 905 000	0	0	0
Revenue	3 955 000	53 000	60 000	40 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	7 000	10 000	10 000
Impairment	0	0	0	0
Expenditure	54 000	36 000	66 000	35 000
Operating Profit	3 902 000	18 000	−6 000	5 000
Financial Income	0	0	0	0
Financial Costs	44 000	38 000	0	0
Financial Balance	−44 000	−38 000	0	0
Dividends	0	0	0	0
Net Income	3 009 000	−16 000	−5 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	585 000	500 000	319 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	7 000	17 000
Total Tangible Assets	0	585 000	507 000	336 000
Total Fiancial Fixed Assets	4 198 000	1 403 000	1 403 000	953 000
Total Fixed Assets	4 198 000	1 988 000	1 910 000	1 290 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 460 000	53 000	2 000	9 000
Total Current Assets	1 502 000	58 000	24 000	57 000
Total Assets	5 700 000	2 047 000	1 934 000	1 347 000
Total Equity	3 608 000	599 000	615 000	620 000
Short-Term Group Debt	888 000	0	0	0
Total Long-Term Debt	1 118 000	1 446 000	1 173 000	725 000
Creditors	86 000	0	145 000	0
Unpaid Taxes	0	1 000	1 000	2 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	974 000	1 000	146 000	2 000
Total Equity and Debt	5 700 000	2 047 000	1 934 000	1 347 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,4 %	−2,67 %	−0,81 %	0,65 %
Debt-to-Equity Ratio	0,31	2,41	1,91	1,17
Operating Profit Margin	98,66 %	33,96 %	−10 %	12,5 %
Current Ratio	1,54	58	0,16	28,5
Quick Ratio	1,54	58	0,16	28,5
Equity Ratio	0,63	0,29	0,32	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %