SOLIDUS EIENDOM AS

1475 FINSTADJORDET

Finances

Return on Equity

−4,72 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	408 000	750 000	775 000	701 000
Net Income	−159 000	727 000	68 000	49 000
Total Assets	25 402 000	8 181 000	6 440 000	5 950 000
Total Equity	3 368 000	3 591 000	2 865 000	2 794 000

Income (NOK)	2022	2021	2020	2019
Revenue	408 000	750 000	775 000	701 000
Expenditure	487 000	692 000	688 000	638 000
Operating Profit	−79 000	58 000	88 000	63 000
Financial Income	23 000	737 000	0	0
Financial Costs	0	56 000	0	0
Financial Balance	23 000	681 000	0	0
Earnings Before Tax	−56 000	739 000	88 000	63 000
Tax	104 000	13 000	19 000	14 000
Net Income	−159 000	727 000	68 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	72 000	5 200 000	5 415 000	5 488 000
Total Current Assets	25 330 000	2 981 000	1 025 000	461 000
Total Assets	25 402 000	8 181 000	6 440 000	5 950 000
Total Retained Equity	3 307 000	3 466 000	2 740 000	2 669 000
Total Equity	3 368 000	3 591 000	2 865 000	2 794 000
Total Long-Term Debt	0	0	261 000	96 000
Total Current Debt	22 034 000	4 589 000	3 314 000	3 060 000
Total Equity and Debt	25 402 000	8 181 000	6 440 000	5 950 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	408 000	750 000	775 000	701 000
Revenue	408 000	750 000	775 000	701 000
Cost of Goods Sold	0	0	0	0
Salary Costs	281 000	179 000	180 000	109 000
Depreciation	0	250 000	250 000	250 000
Impairment	0	0	0	0
Expenditure	487 000	692 000	688 000	638 000
Operating Profit	−79 000	58 000	88 000	63 000
Financial Income	23 000	737 000	0	0
Financial Costs	0	56 000	0	0
Financial Balance	23 000	681 000	0	0
Dividends	0	0	0	0
Net Income	−159 000	727 000	68 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	116 000	82 000	66 000
Real Eastate	0	4 083 000	4 333 000	4 583 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	4 083 000	4 333 000	4 583 000
Total Fiancial Fixed Assets	60 000	1 000 000	1 000 000	839 000
Total Fixed Assets	72 000	5 200 000	5 415 000	5 488 000
Stock	0	0	0	0
Total Investments	4 208 000	2 814 000	0	0
Cash, Bank	2 851 000	167 000	1 025 000	461 000
Total Current Assets	25 330 000	2 981 000	1 025 000	461 000
Total Assets	25 402 000	8 181 000	6 440 000	5 950 000
Total Equity	3 368 000	3 591 000	2 865 000	2 794 000
Short-Term Group Debt	0	−30 000	0	0
Total Long-Term Debt	0	0	261 000	96 000
Creditors	2 000	2 000	2 000	6 000
Unpaid Taxes	51 000	7 000	9 000	4 000
Dividends	0	0	0	0
Other Current Debt	21 981 000	4 564 000	3 267 000	3 050 000
Total Current Debt	22 034 000	4 589 000	3 314 000	3 060 000
Total Equity and Debt	25 402 000	8 181 000	6 440 000	5 950 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,72 %	20,25 %	2,37 %	1,75 %
Debt-to-Equity Ratio	0	0	0,09	0,03
Operating Profit Margin	−19,36 %	7,73 %	11,35 %	8,99 %
Current Ratio	1,15	0,65	0,31	0,15
Quick Ratio	1,15	0,65	0,31	0,15
Equity Ratio	0,13	0,44	0,44	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %