SOLBERG BYGG AS

1423 SKI

Finances

Share Ownership

Return on Equity

25,42 %

Current Ratio

2,09

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 681 000	4 500 000	4 415 000	4 346 000
Net Income	2 369 000	2 401 000	2 117 000	2 168 000
Total Assets	12 629 000	11 275 000	12 329 000	12 586 000
Total Equity	9 321 000	8 402 000	7 500 000	7 184 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 681 000	4 500 000	4 415 000	4 346 000
Expenditure	1 625 000	1 370 000	1 589 000	1 404 000
Operating Profit	3 056 000	3 130 000	2 827 000	2 942 000
Financial Income	13 000	12 000	14 000	16 000
Financial Costs	31 000	63 000	127 000	178 000
Financial Balance	−18 000	−51 000	−113 000	−162 000
Earnings Before Tax	3 038 000	3 079 000	2 714 000	2 781 000
Tax	669 000	677 000	597 000	612 000
Net Income	2 369 000	2 401 000	2 117 000	2 168 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 902 000	8 072 000	8 538 000	9 083 000
Total Current Assets	4 727 000	3 203 000	3 791 000	3 503 000
Total Assets	12 629 000	11 275 000	12 329 000	12 586 000
Total Retained Equity	8 571 000	7 652 000	6 750 000	6 434 000
Total Equity	9 321 000	8 402 000	7 500 000	7 184 000
Total Long-Term Debt	1 042 000	1 798 000	2 545 000	3 290 000
Total Current Debt	2 267 000	1 075 000	2 283 000	2 113 000
Total Equity and Debt	12 629 000	11 275 000	12 329 000	12 586 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 680 000	4 490 000	4 406 000	4 325 000
Other Income	1 000	10 000	10 000	21 000
Revenue	4 681 000	4 500 000	4 415 000	4 346 000
Cost of Goods Sold	0	0	0	0
Salary Costs	301 000	294 000	291 000	294 000
Depreciation	317 000	302 000	302 000	302 000
Impairment	0	0	0	0
Expenditure	1 625 000	1 370 000	1 589 000	1 404 000
Operating Profit	3 056 000	3 130 000	2 827 000	2 942 000
Financial Income	13 000	12 000	14 000	16 000
Financial Costs	31 000	63 000	127 000	178 000
Financial Balance	−18 000	−51 000	−113 000	−162 000
Dividends	1 450 000	0	1 200 000	1 200 000
Net Income	2 369 000	2 401 000	2 117 000	2 168 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 537 000	7 463 000	7 685 000	7 986 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 537 000	7 463 000	7 685 000	7 986 000
Total Fiancial Fixed Assets	366 000	609 000	853 000	1 097 000
Total Fixed Assets	7 902 000	8 072 000	8 538 000	9 083 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 727 000	3 105 000	3 702 000	2 955 000
Total Current Assets	4 727 000	3 203 000	3 791 000	3 503 000
Total Assets	12 629 000	11 275 000	12 329 000	12 586 000
Total Equity	9 321 000	8 402 000	7 500 000	7 184 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 042 000	1 798 000	2 545 000	3 290 000
Creditors	8 000	244 000	375 000	104 000
Unpaid Taxes	103 000	108 000	74 000	109 000
Dividends	1 450 000	0	1 200 000	1 200 000
Other Current Debt	1 481 000	49 000	1 243 000	1 299 000
Total Current Debt	2 267 000	1 075 000	2 283 000	2 113 000
Total Equity and Debt	12 629 000	11 275 000	12 329 000	12 586 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,42 %	28,58 %	28,23 %	30,18 %
Debt-to-Equity Ratio	0,11	0,21	0,34	0,46
Operating Profit Margin	65,29 %	69,56 %	64,03 %	67,69 %
Current Ratio	2,09	2,98	1,66	1,66
Quick Ratio	2,09	2,98	1,66	1,66
Equity Ratio	0,74	0,75	0,61	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %