SOLSTAD BORETTSLAG

1850 MYSEN

Finances

Share Ownership

Return on Equity

10,48 %

Current Ratio

8,98

Debt-to-Equity Ratio

3,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 738 000	1 735 000	1 686 000	1 688 000
Net Income	713 000	653 000	711 000	542 000
Total Assets	28 483 000	28 258 000	28 241 000	28 064 000
Total Equity	6 802 000	6 089 000	5 436 000	4 726 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 738 000	1 735 000	1 686 000	1 688 000
Expenditure	875 000	916 000	795 000	953 000
Operating Profit	863 000	819 000	890 000	734 000
Financial Income	10 000	7 000	7 000	8 000
Financial Costs	159 000	173 000	187 000	201 000
Financial Balance	−149 000	−166 000	−180 000	−193 000
Earnings Before Tax	714 000	653 000	711 000	542 000
Tax	0	0	0	0
Net Income	713 000	653 000	711 000	542 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 557 000	27 554 000	27 554 000	27 553 000
Total Current Assets	925 000	704 000	688 000	511 000
Total Assets	28 483 000	28 258 000	28 241 000	28 064 000
Total Retained Equity	6 800 000	6 087 000	5 434 000	4 724 000
Total Equity	6 802 000	6 089 000	5 436 000	4 726 000
Total Long-Term Debt	21 577 000	21 939 000	22 509 000	23 064 000
Total Current Debt	103 000	11 000	78 000	57 000
Total Equity and Debt	28 483 000	28 258 000	28 241 000	28 064 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 738 000	0	0	0
Other Income	0	1 735 000	1 686 000	1 688 000
Revenue	1 738 000	1 735 000	1 686 000	1 688 000
Cost of Goods Sold	0	0	0	0
Salary Costs	23 000	23 000	19 000	19 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	875 000	916 000	795 000	953 000
Operating Profit	863 000	819 000	890 000	734 000
Financial Income	10 000	7 000	7 000	8 000
Financial Costs	159 000	173 000	187 000	201 000
Financial Balance	−149 000	−166 000	−180 000	−193 000
Dividends	0	0	0	0
Net Income	713 000	653 000	711 000	542 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	27 335 000	27 335 000	27 335 000	27 335 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	27 335 000	27 335 000	27 335 000	27 335 000
Total Fiancial Fixed Assets	222 000	218 000	218 000	218 000
Total Fixed Assets	27 557 000	27 554 000	27 554 000	27 553 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	718 000	542 000	517 000	407 000
Total Current Assets	925 000	704 000	688 000	511 000
Total Assets	28 483 000	28 258 000	28 241 000	28 064 000
Total Equity	6 802 000	6 089 000	5 436 000	4 726 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 577 000	21 939 000	22 509 000	23 064 000
Creditors	95 000	11 000	74 000	45 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	0	4 000	12 000
Total Current Debt	103 000	11 000	78 000	57 000
Total Equity and Debt	28 483 000	28 258 000	28 241 000	28 064 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,48 %	10,72 %	13,08 %	11,47 %
Debt-to-Equity Ratio	3,17	3,6	4,14	4,88
Operating Profit Margin	49,65 %	47,2 %	52,79 %	43,48 %
Current Ratio	8,98	64	8,82	8,96
Quick Ratio	8,98	64	8,82	8,96
Equity Ratio	0,24	0,22	0,19	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %