SOLAR EIENDOM AS

5231 PARADIS

Finances

Return on Equity

−0,03 %

Current Ratio

39,28

Debt-to-Equity Ratio

1,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	219 000	7 914 000	137 000	153 000
Net Income	−3 000	5 946 000	−268 000	3 755 000
Total Assets	25 694 000	19 903 000	18 946 000	16 089 000
Total Equity	10 719 000	10 722 000	5 285 000	5 507 000

Income (NOK)	2022	2021	2020	2019
Revenue	219 000	7 914 000	137 000	153 000
Expenditure	314 000	189 000	135 000	−573 000
Operating Profit	−95 000	7 724 000	2 000	726 000
Financial Income	449 000	0	85 000	3 309 000
Financial Costs	358 000	253 000	368 000	291 000
Financial Balance	91 000	−253 000	−283 000	3 018 000
Earnings Before Tax	−3 000	7 471 000	−281 000	3 744 000
Tax	0	1 526 000	−13 000	−11 000
Net Income	−3 000	5 946 000	−268 000	3 755 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	83 000	83 000	18 744 000	13 293 000
Total Current Assets	25 612 000	19 820 000	202 000	2 796 000
Total Assets	25 694 000	19 903 000	18 946 000	16 089 000
Total Retained Equity	10 619 000	10 622 000	5 185 000	5 407 000
Total Equity	10 719 000	10 722 000	5 285 000	5 507 000
Total Long-Term Debt	14 324 000	7 146 000	13 642 000	10 152 000
Total Current Debt	652 000	2 034 000	18 000	430 000
Total Equity and Debt	25 694 000	19 903 000	18 946 000	16 089 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	219 000	7 914 000	137 000	153 000
Revenue	219 000	7 914 000	137 000	153 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	−750 000
Expenditure	314 000	189 000	135 000	−573 000
Operating Profit	−95 000	7 724 000	2 000	726 000
Financial Income	449 000	0	85 000	3 309 000
Financial Costs	358 000	253 000	368 000	291 000
Financial Balance	91 000	−253 000	−283 000	3 018 000
Dividends	0	0	0	0
Net Income	−3 000	5 946 000	−268 000	3 755 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	17 012 000	9 047 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	17 012 000	9 047 000
Total Fiancial Fixed Assets	83 000	83 000	1 732 000	4 246 000
Total Fixed Assets	83 000	83 000	18 744 000	13 293 000
Stock	15 264 000	9 754 000	0	0
Total Investments	0	0	0	0
Cash, Bank	53 000	104 000	97 000	2 721 000
Total Current Assets	25 612 000	19 820 000	202 000	2 796 000
Total Assets	25 694 000	19 903 000	18 946 000	16 089 000
Total Equity	10 719 000	10 722 000	5 285 000	5 507 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 324 000	7 146 000	13 642 000	10 152 000
Creditors	0	0	−6 000	385 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	652 000	652 000	24 000	45 000
Total Current Debt	652 000	2 034 000	18 000	430 000
Total Equity and Debt	25 694 000	19 903 000	18 946 000	16 089 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,03 %	55,46 %	−5,07 %	68,19 %
Debt-to-Equity Ratio	1,34	0,67	2,58	1,84
Operating Profit Margin	−43,38 %	97,6 %	1,46 %	474,51 %
Current Ratio	39,28	9,74	11,22	6,5
Quick Ratio	−1,75	−2,57	11,22	6,5
Equity Ratio	0,42	0,54	0,28	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %