SOLNØRVIKA AS

0250 OSLO

Finances

Share Ownership

Return on Equity

13,66 %

Current Ratio

1,05

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 293 000	4 024 000	3 400 000	3 152 000
Net Income	2 702 000	2 940 000	1 929 000	1 790 000
Total Assets	28 077 000	26 895 000	28 259 000	27 031 000
Total Equity	19 782 000	18 797 000	16 496 000	15 716 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 293 000	4 024 000	3 400 000	3 152 000
Expenditure	700 000	187 000	528 000	597 000
Operating Profit	3 593 000	3 837 000	2 872 000	2 555 000
Financial Income	0	101 000	47 000	2 000
Financial Costs	130 000	168 000	445 000	262 000
Financial Balance	−130 000	−67 000	−398 000	−260 000
Earnings Before Tax	3 464 000	3 770 000	2 474 000	2 294 000
Tax	762 000	829 000	545 000	505 000
Net Income	2 702 000	2 940 000	1 929 000	1 790 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 554 000	26 895 000	26 980 000	12 904 000
Total Current Assets	1 523 000	0	1 279 000	14 127 000
Total Assets	28 077 000	26 895 000	28 259 000	27 031 000
Total Retained Equity	5 782 000	4 797 000	2 496 000	1 716 000
Total Equity	19 782 000	18 797 000	16 496 000	15 716 000
Total Long-Term Debt	6 849 000	6 412 000	9 979 000	600 000
Total Current Debt	1 445 000	1 686 000	1 785 000	10 715 000
Total Equity and Debt	28 077 000	26 895 000	28 259 000	27 031 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 293 000	4 024 000	3 400 000	3 152 000
Revenue	4 293 000	4 024 000	3 400 000	3 152 000
Cost of Goods Sold	0	3 000	0	0
Salary Costs	0	0	0	0
Depreciation	341 000	85 000	308 000	289 000
Impairment	0	0	0	0
Expenditure	700 000	187 000	528 000	597 000
Operating Profit	3 593 000	3 837 000	2 872 000	2 555 000
Financial Income	0	101 000	47 000	2 000
Financial Costs	130 000	168 000	445 000	262 000
Financial Balance	−130 000	−67 000	−398 000	−260 000
Dividends	0	0	0	0
Net Income	2 702 000	2 940 000	1 929 000	1 790 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	26 554 000	26 895 000	26 980 000	12 904 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	26 554 000	26 895 000	26 980 000	12 904 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 554 000	26 895 000	26 980 000	12 904 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	978 000	12 419 000
Total Current Assets	1 523 000	0	1 279 000	14 127 000
Total Assets	28 077 000	26 895 000	28 259 000	27 031 000
Total Equity	19 782 000	18 797 000	16 496 000	15 716 000
Short-Term Group Debt	0	0	1 569 000	9 089 000
Total Long-Term Debt	6 849 000	6 412 000	9 979 000	600 000
Creditors	0	0	69 000	914 000
Unpaid Taxes	238 000	259 000	0	227 000
Dividends	0	0	0	0
Other Current Debt	1 102 000	1 025 000	148 000	7 000
Total Current Debt	1 445 000	1 686 000	1 785 000	10 715 000
Total Equity and Debt	28 077 000	26 895 000	28 259 000	27 031 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,66 %	15,64 %	11,69 %	11,39 %
Debt-to-Equity Ratio	0,35	0,34	0,6	0,04
Operating Profit Margin	83,69 %	95,35 %	84,47 %	81,06 %
Current Ratio	1,05	0	0,72	1,32
Quick Ratio	1,05	0	0,72	1,32
Equity Ratio	0,7	0,7	0,58	0,58
Gross Profit Margin	100 %	99,93 %	100 %	100 %