SOLBERG EIENDOM AS

1407 VINTERBRO

Finances

Share Ownership

Return on Equity

8,67 %

Current Ratio

1,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	480 000	480 000
Net Income	265 000	187 000	78 000	139 000
Total Assets	3 328 000	3 041 000	4 183 000	4 184 000
Total Equity	3 057 000	2 791 000	2 605 000	3 877 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	480 000	480 000
Expenditure	115 000	204 000	318 000	229 000
Operating Profit	365 000	276 000	162 000	251 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	365 000	276 000	162 000	252 000
Tax	99 000	89 000	85 000	113 000
Net Income	265 000	187 000	78 000	139 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 807 000	2 807 000	2 817 000	3 990 000
Total Current Assets	521 000	234 000	1 366 000	193 000
Total Assets	3 328 000	3 041 000	4 183 000	4 184 000
Total Retained Equity	2 849 000	2 584 000	2 397 000	3 670 000
Total Equity	3 057 000	2 791 000	2 605 000	3 877 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	272 000	249 000	1 579 000	307 000
Total Equity and Debt	3 328 000	3 041 000	4 183 000	4 184 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	480 000	480 000	480 000	480 000
Other Income	0	0	0	0
Revenue	480 000	480 000	480 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	10 000	60 000	60 000
Impairment	0	0	0	0
Expenditure	115 000	204 000	318 000	229 000
Operating Profit	365 000	276 000	162 000	251 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	1 350 000	0
Net Income	265 000	187 000	78 000	139 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 807 000	2 807 000	2 807 000	2 807 000
Machinery and Plant Facilities	0	0	10 000	70 000
Fixtures	0	0	0	0
Total Tangible Assets	2 807 000	2 807 000	2 817 000	2 877 000
Total Fiancial Fixed Assets	0	0	0	1 113 000
Total Fixed Assets	2 807 000	2 807 000	2 817 000	3 990 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	427 000	234 000	1 366 000	143 000
Total Current Assets	521 000	234 000	1 366 000	193 000
Total Assets	3 328 000	3 041 000	4 183 000	4 184 000
Total Equity	3 057 000	2 791 000	2 605 000	3 877 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	40 000	47 000	7 000	16 000
Unpaid Taxes	101 000	81 000	64 000	86 000
Dividends	0	0	1 350 000	0
Other Current Debt	32 000	32 000	73 000	98 000
Total Current Debt	272 000	249 000	1 579 000	307 000
Total Equity and Debt	3 328 000	3 041 000	4 183 000	4 184 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,67 %	6,7 %	2,99 %	3,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	76,04 %	57,5 %	33,75 %	52,29 %
Current Ratio	1,92	0,94	0,87	0,63
Quick Ratio	1,92	0,94	0,87	0,63
Equity Ratio	0,92	0,92	0,62	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %