SOLBERG EIGEDOMSUTVIKLING AS

3855 TREUNGEN

Finances

Share Ownership

Return on Equity

3,29 %

Current Ratio

0,88

Debt-to-Equity Ratio

0,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 483 000	941 000	747 000	819 000
Net Income	58 000	330 000	188 000	52 000
Total Assets	8 149 000	5 105 000	4 425 000	4 456 000
Total Equity	1 761 000	1 704 000	1 374 000	1 186 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 483 000	941 000	747 000	819 000
Expenditure	3 283 000	466 000	429 000	663 000
Operating Profit	201 000	475 000	318 000	156 000
Financial Income	0	0	0	0
Financial Costs	127 000	52 000	77 000	98 000
Financial Balance	−127 000	−52 000	−77 000	−98 000
Earnings Before Tax	74 000	423 000	241 000	58 000
Tax	16 000	93 000	53 000	6 000
Net Income	58 000	330 000	188 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 965 000	4 077 000	4 189 000	4 335 000
Total Current Assets	4 184 000	1 028 000	236 000	121 000
Total Assets	8 149 000	5 105 000	4 425 000	4 456 000
Total Retained Equity	1 545 000	1 487 000	1 157 000	969 000
Total Equity	1 761 000	1 704 000	1 374 000	1 186 000
Total Long-Term Debt	1 644 000	1 952 000	2 259 000	2 565 000
Total Current Debt	4 743 000	1 449 000	792 000	705 000
Total Equity and Debt	8 149 000	5 105 000	4 425 000	4 456 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 704 000	127 000	122 000	116 000
Other Income	780 000	814 000	625 000	703 000
Revenue	3 483 000	941 000	747 000	819 000
Cost of Goods Sold	2 534 000	25 000	7 000	7 000
Salary Costs	0	0	0	0
Depreciation	112 000	112 000	146 000	170 000
Impairment	0	0	0	0
Expenditure	3 283 000	466 000	429 000	663 000
Operating Profit	201 000	475 000	318 000	156 000
Financial Income	0	0	0	0
Financial Costs	127 000	52 000	77 000	98 000
Financial Balance	−127 000	−52 000	−77 000	−98 000
Dividends	0	0	0	0
Net Income	58 000	330 000	188 000	52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 965 000	4 077 000	4 189 000	4 335 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 965 000	4 077 000	4 189 000	4 335 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 965 000	4 077 000	4 189 000	4 335 000
Stock	2 989 000	757 000	0	0
Total Investments	0	0	0	0
Cash, Bank	576 000	149 000	187 000	44 000
Total Current Assets	4 184 000	1 028 000	236 000	121 000
Total Assets	8 149 000	5 105 000	4 425 000	4 456 000
Total Equity	1 761 000	1 704 000	1 374 000	1 186 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 644 000	1 952 000	2 259 000	2 565 000
Creditors	1 151 000	770 000	86 000	36 000
Unpaid Taxes	0	21 000	6 000	16 000
Dividends	0	0	0	0
Other Current Debt	1 585 000	577 000	661 000	651 000
Total Current Debt	4 743 000	1 449 000	792 000	705 000
Total Equity and Debt	8 149 000	5 105 000	4 425 000	4 456 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,29 %	19,37 %	13,68 %	4,38 %
Debt-to-Equity Ratio	0,93	1,15	1,64	2,16
Operating Profit Margin	5,77 %	50,48 %	42,57 %	19,05 %
Current Ratio	0,88	0,71	0,3	0,17
Quick Ratio	2,39	1,49	0,3	0,17
Equity Ratio	0,22	0,33	0,31	0,27
Gross Profit Margin	27,25 %	97,34 %	99,06 %	99,15 %