SOL EIGEDOM AS

6783 STRYN

Finances

Return on Equity

16,11 %

Current Ratio

5,14

Debt-to-Equity Ratio

1,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	800 000	600 000	600 000	600 000
Net Income	376 000	176 000	189 000	198 000
Total Assets	5 254 000	5 120 000	5 314 000	5 271 000
Total Equity	2 334 000	1 958 000	1 781 000	1 592 000

Income (NOK)	2022	2021	2020	2019
Revenue	800 000	600 000	600 000	600 000
Expenditure	283 000	315 000	280 000	283 000
Operating Profit	517 000	286 000	320 000	317 000
Financial Income	60 000	24 000	24 000	59 000
Financial Costs	105 000	84 000	102 000	133 000
Financial Balance	−45 000	−60 000	−78 000	−74 000
Earnings Before Tax	472 000	226 000	242 000	244 000
Tax	96 000	50 000	53 000	46 000
Net Income	376 000	176 000	189 000	198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 615 000	3 849 000	4 082 000	4 316 000
Total Current Assets	1 639 000	1 272 000	1 231 000	955 000
Total Assets	5 254 000	5 120 000	5 314 000	5 271 000
Total Retained Equity	1 630 000	1 254 000	1 078 000	889 000
Total Equity	2 334 000	1 958 000	1 781 000	1 592 000
Total Long-Term Debt	2 601 000	2 954 000	3 309 000	3 486 000
Total Current Debt	319 000	208 000	223 000	192 000
Total Equity and Debt	5 254 000	5 120 000	5 314 000	5 271 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	800 000	600 000	600 000	600 000
Revenue	800 000	600 000	600 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	234 000	234 000	234 000	234 000
Impairment	0	0	0	0
Expenditure	283 000	315 000	280 000	283 000
Operating Profit	517 000	286 000	320 000	317 000
Financial Income	60 000	24 000	24 000	59 000
Financial Costs	105 000	84 000	102 000	133 000
Financial Balance	−45 000	−60 000	−78 000	−74 000
Dividends	0	0	0	0
Net Income	376 000	176 000	189 000	198 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 712 000	2 864 000	3 016 000	3 168 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	110 000	192 000	273 000
Total Tangible Assets	2 740 000	2 974 000	3 207 000	3 441 000
Total Fiancial Fixed Assets	875 000	875 000	875 000	875 000
Total Fixed Assets	3 615 000	3 849 000	4 082 000	4 316 000
Stock	0	0	0	0
Total Investments	900 000	0	0	0
Cash, Bank	120 000	652 000	425 000	360 000
Total Current Assets	1 639 000	1 272 000	1 231 000	955 000
Total Assets	5 254 000	5 120 000	5 314 000	5 271 000
Total Equity	2 334 000	1 958 000	1 781 000	1 592 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 601 000	2 954 000	3 309 000	3 486 000
Creditors	2 000	0	5 000	13 000
Unpaid Taxes	191 000	133 000	142 000	142 000
Dividends	0	0	0	0
Other Current Debt	6 000	4 000	4 000	6 000
Total Current Debt	319 000	208 000	223 000	192 000
Total Equity and Debt	5 254 000	5 120 000	5 314 000	5 271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,11 %	8,99 %	10,61 %	12,44 %
Debt-to-Equity Ratio	1,11	1,51	1,86	2,19
Operating Profit Margin	64,63 %	47,67 %	53,33 %	52,83 %
Current Ratio	5,14	6,12	5,52	4,97
Quick Ratio	5,14	6,12	5,52	4,97
Equity Ratio	0,44	0,38	0,34	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %