SOLSTRAND BOLIGER EIENDOM AS

6421 MOLDE

Finances

Share Ownership

Return on Equity

13,91 %

Current Ratio

7,82

Debt-to-Equity Ratio

5,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 356 000	26 128 000	31 752 000	49 129 000
Net Income	4 720 000	3 025 000	2 398 000	3 217 000
Total Assets	229 707 000	194 016 000	151 738 000	164 012 000
Total Equity	33 943 000	30 655 000	29 422 000	29 422 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 356 000	26 128 000	31 752 000	49 129 000
Expenditure	4 435 000	20 107 000	25 943 000	41 309 000
Operating Profit	7 921 000	6 021 000	5 807 000	7 820 000
Financial Income	119 000	65 000	43 000	3 000
Financial Costs	1 988 000	2 207 000	2 776 000	3 719 000
Financial Balance	−1 869 000	−2 142 000	−2 733 000	−3 716 000
Earnings Before Tax	6 052 000	3 879 000	3 074 000	4 105 000
Tax	1 331 000	853 000	676 000	887 000
Net Income	4 720 000	3 025 000	2 398 000	3 217 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	143 530 000	121 914 000	108 302 000	104 512 000
Total Current Assets	86 178 000	72 102 000	43 436 000	59 500 000
Total Assets	229 707 000	194 016 000	151 738 000	164 012 000
Total Retained Equity	16 943 000	13 655 000	12 422 000	12 422 000
Total Equity	33 943 000	30 655 000	29 422 000	29 422 000
Total Long-Term Debt	184 750 000	149 106 000	100 311 000	123 211 000
Total Current Debt	11 014 000	14 255 000	22 005 000	11 379 000
Total Equity and Debt	229 707 000	194 016 000	151 738 000	164 012 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 220 000	22 488 000	29 676 000	47 661 000
Other Income	7 136 000	3 640 000	2 075 000	1 469 000
Revenue	12 356 000	26 128 000	31 752 000	49 129 000
Cost of Goods Sold	342 000	16 609 000	22 749 000	38 835 000
Salary Costs	880 000	325 000	582 000	505 000
Depreciation	36 000	36 000	9 000	0
Impairment	0	0	0	0
Expenditure	4 435 000	20 107 000	25 943 000	41 309 000
Operating Profit	7 921 000	6 021 000	5 807 000	7 820 000
Financial Income	119 000	65 000	43 000	3 000
Financial Costs	1 988 000	2 207 000	2 776 000	3 719 000
Financial Balance	−1 869 000	−2 142 000	−2 733 000	−3 716 000
Dividends	0	0	0	0
Net Income	4 720 000	3 025 000	2 398 000	3 217 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	143 431 000	121 779 000	108 131 000	104 512 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	99 000	135 000	171 000	0
Total Tangible Assets	143 530 000	121 914 000	108 302 000	104 512 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	143 530 000	121 914 000	108 302 000	104 512 000
Stock	82 997 000	61 296 000	41 786 000	32 595 000
Total Investments	0	0	0	0
Cash, Bank	61 000	31 000	34 000	24 000
Total Current Assets	86 178 000	72 102 000	43 436 000	59 500 000
Total Assets	229 707 000	194 016 000	151 738 000	164 012 000
Total Equity	33 943 000	30 655 000	29 422 000	29 422 000
Short-Term Group Debt	2 341 000	2 298 000	5 001 000	4 468 000
Total Long-Term Debt	184 750 000	149 106 000	100 311 000	123 211 000
Creditors	2 016 000	6 330 000	11 498 000	1 277 000
Unpaid Taxes	76 000	54 000	54 000	46 000
Dividends	0	0	0	0
Other Current Debt	1 512 000	529 000	421 000	636 000
Total Current Debt	11 014 000	14 255 000	22 005 000	11 379 000
Total Equity and Debt	229 707 000	194 016 000	151 738 000	164 012 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,91 %	9,87 %	8,15 %	10,93 %
Debt-to-Equity Ratio	5,44	4,86	3,41	4,19
Operating Profit Margin	64,11 %	23,04 %	18,29 %	15,92 %
Current Ratio	7,82	5,06	1,97	5,23
Quick Ratio	−1,2	−1,53	−2,2	−2,8
Equity Ratio	0,15	0,16	0,19	0,18
Gross Profit Margin	97,23 %	36,43 %	28,35 %	20,95 %