SOLGÅRDEN SØR BORETTSLAG

7098 SAUPSTAD

Finances

Share Ownership

Return on Equity

8,34 %

Current Ratio

4,08

Debt-to-Equity Ratio

3,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 150 000	2 150 000	2 091 000	2 081 000
Net Income	950 000	825 000	785 000	845 000
Total Assets	52 354 000	52 222 000	52 224 000	52 231 000
Total Equity	11 389 000	10 439 000	9 614 000	8 829 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 150 000	2 150 000	2 091 000	2 081 000
Expenditure	1 076 000	1 232 000	1 106 000	1 018 000
Operating Profit	1 074 000	917 000	984 000	1 063 000
Financial Income	14 000	8 000	10 000	13 000
Financial Costs	137 000	100 000	210 000	231 000
Financial Balance	−123 000	−92 000	−200 000	−218 000
Earnings Before Tax	950 000	825 000	785 000	845 000
Tax	0	0	0	0
Net Income	950 000	825 000	785 000	845 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 190 000	51 190 000	51 190 000	51 190 000
Total Current Assets	1 164 000	1 032 000	1 034 000	1 041 000
Total Assets	52 354 000	52 222 000	52 224 000	52 231 000
Total Retained Equity	11 356 000	10 406 000	9 581 000	8 796 000
Total Equity	11 389 000	10 439 000	9 614 000	8 829 000
Total Long-Term Debt	40 679 000	41 501 000	42 338 000	43 128 000
Total Current Debt	285 000	282 000	272 000	274 000
Total Equity and Debt	52 354 000	52 222 000	52 224 000	52 231 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 150 000	2 150 000	2 091 000	2 081 000
Revenue	2 150 000	2 150 000	2 091 000	2 081 000
Cost of Goods Sold	0	0	0	0
Salary Costs	51 000	51 000	51 000	51 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 076 000	1 232 000	1 106 000	1 018 000
Operating Profit	1 074 000	917 000	984 000	1 063 000
Financial Income	14 000	8 000	10 000	13 000
Financial Costs	137 000	100 000	210 000	231 000
Financial Balance	−123 000	−92 000	−200 000	−218 000
Dividends	0	0	0	0
Net Income	950 000	825 000	785 000	845 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	51 190 000	51 190 000	51 190 000	51 190 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	51 190 000	51 190 000	51 190 000	51 190 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	51 190 000	51 190 000	51 190 000	51 190 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 112 000	989 000	995 000	1 005 000
Total Current Assets	1 164 000	1 032 000	1 034 000	1 041 000
Total Assets	52 354 000	52 222 000	52 224 000	52 231 000
Total Equity	11 389 000	10 439 000	9 614 000	8 829 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	40 679 000	41 501 000	42 338 000	43 128 000
Creditors	107 000	115 000	95 000	95 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	12 000	21 000	11 000
Total Current Debt	285 000	282 000	272 000	274 000
Total Equity and Debt	52 354 000	52 222 000	52 224 000	52 231 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,34 %	7,9 %	8,17 %	9,57 %
Debt-to-Equity Ratio	3,57	3,98	4,4	4,88
Operating Profit Margin	49,95 %	42,65 %	47,06 %	51,08 %
Current Ratio	4,08	3,66	3,8	3,8
Quick Ratio	4,08	3,66	3,8	3,8
Equity Ratio	0,22	0,2	0,18	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %