SOLBERG EIENDOMSUTVIKLING AS

3115 TØNSBERG

Finances

Share Ownership

Return on Equity

34,5 %

Current Ratio

0,53

Debt-to-Equity Ratio

5,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 169 000	8 314 000	9 187 000	11 158 000
Net Income	4 626 000	3 738 000	4 380 000	5 715 000
Total Assets	89 427 000	89 680 000	96 216 000	99 074 000
Total Equity	13 410 000	12 294 000	11 285 000	14 974 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 169 000	8 314 000	9 187 000	11 158 000
Expenditure	2 542 000	2 610 000	2 318 000	2 145 000
Operating Profit	7 628 000	5 704 000	6 870 000	9 014 000
Financial Income	557 000	425 000	581 000	767 000
Financial Costs	2 254 000	1 336 000	1 832 000	2 454 000
Financial Balance	−1 697 000	−911 000	−1 251 000	−1 687 000
Earnings Before Tax	5 931 000	4 792 000	5 618 000	7 326 000
Tax	1 305 000	1 054 000	1 238 000	1 612 000
Net Income	4 626 000	3 738 000	4 380 000	5 715 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	86 797 000	89 405 000	96 012 000	97 677 000
Total Current Assets	2 630 000	275 000	205 000	1 397 000
Total Assets	89 427 000	89 680 000	96 216 000	99 074 000
Total Retained Equity	3 310 000	2 194 000	1 185 000	4 874 000
Total Equity	13 410 000	12 294 000	11 285 000	14 974 000
Total Long-Term Debt	71 068 000	73 455 000	76 396 000	76 965 000
Total Current Debt	4 949 000	3 932 000	8 535 000	7 135 000
Total Equity and Debt	89 427 000	89 680 000	96 216 000	99 074 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	10 169 000	8 314 000	9 187 000	11 158 000
Revenue	10 169 000	8 314 000	9 187 000	11 158 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 715 000	1 666 000	1 666 000	1 666 000
Impairment	0	0	0	0
Expenditure	2 542 000	2 610 000	2 318 000	2 145 000
Operating Profit	7 628 000	5 704 000	6 870 000	9 014 000
Financial Income	557 000	425 000	581 000	767 000
Financial Costs	2 254 000	1 336 000	1 832 000	2 454 000
Financial Balance	−1 697 000	−911 000	−1 251 000	−1 687 000
Dividends	0	0	4 600 000	3 500 000
Net Income	4 626 000	3 738 000	4 380 000	5 715 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	69 624 000	70 846 000	72 512 000	74 177 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	472 000	660 000	0	0
Total Tangible Assets	70 097 000	71 505 000	72 512 000	74 177 000
Total Fiancial Fixed Assets	16 700 000	17 900 000	23 500 000	23 500 000
Total Fixed Assets	86 797 000	89 405 000	96 012 000	97 677 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 577 000	103 000	140 000	1 354 000
Total Current Assets	2 630 000	275 000	205 000	1 397 000
Total Assets	89 427 000	89 680 000	96 216 000	99 074 000
Total Equity	13 410 000	12 294 000	11 285 000	14 974 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	71 068 000	73 455 000	76 396 000	76 965 000
Creditors	40 000	73 000	116 000	29 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	4 600 000	3 500 000
Other Current Debt	4 500 000	3 500 000	3 500 000	2 500 000
Total Current Debt	4 949 000	3 932 000	8 535 000	7 135 000
Total Equity and Debt	89 427 000	89 680 000	96 216 000	99 074 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,5 %	30,41 %	38,81 %	38,17 %
Debt-to-Equity Ratio	5,3	5,97	6,77	5,14
Operating Profit Margin	75,01 %	68,61 %	74,78 %	80,79 %
Current Ratio	0,53	0,07	0,02	0,2
Quick Ratio	0,53	0,07	0,02	0,2
Equity Ratio	0,15	0,14	0,12	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %