Q4
Quarterly report
2016
Highlights
Strong development in residential real estate market
Total revenue increased 36% in Q4 2016 compared to Q4 2015
259 units under construction (140) at year end
35 units sold (75) in Q4
146 units sold (125) in 2016
113 units completed and delivered (109/111) in 2016
The board will propose a dividend of NOK 50 000 000 (NOK 0,00514 per share) for 2016 subject to approval by the extraordinary shareholders meeting of the share capital reduction
(Numbers in parentheses are for the equivalent period last year) Units - Units refers to the number of apartments or houses
Units sold
80
60
40
20
0
2015 Q4 2016 Q1 2016 Q2 2016 Q3 2016 Q4
Units delivered
80
70
60
50
40
30
20
10
0
2015 Q4 2016 Q1 2016 Q2 2016 Q3 2016 Q4
Amounts in NOK thousand unless otherwise stated Q4 2016 Q4 2015 2016 2015
Revenue | 72 985 | 53 697 | 691 497 | 727 200 |
EBITDA | 6 349 | 10 172 | 74 093 | 127 558 |
Profit/(loss) before tax | (13 303) | 2 086 | 37 118 | 100 636 |
Equity ratio | 28 % | 12 % | 28 % | 12 % |
Segment reporting | ||||
Operating revenues | 230 641 | 199 953 | 787 167 | 804 847 |
EBITDA | 27 218 | 20 950 | 129 609 | 117 010 |
EBITDA margin | 11,80 % | 10,48 % | 16,47 % | 14,54 % |
Key figures | ||||
Number of units sold | 35 | 75 | 146 | 125 |
Number of units delivered | 8 | 2 | 113 | 111 |
Number of units completed | 7 | 0 | 113 | 109 |
Operational and Market update
Double digit growth in total revenue
Solon delivered total revenue of NOK 72 985 thousand representing an increase of 36% compared to the same quarter last year. The growth was driven by the Real Estate Development segment due to an increase in the number of delivered units in 2016.
EBITDA was NOK 6 349 thousand in Q4 2016 compared to NOK 10 172 in the same quarter last year. The decrease in EBITDA is mainly due to one off acquisition cost from the reverse acquisition of Bionor Pharma ASA of NOK 9 493.
For the full year 2016 EBITDA was NOK 76 181 thousand compared to NOK 127 558 thousand in 2015.
Strengthened position to capture further market growth
Investments in the Land Bank in 2016 amounted to NOK 274 853 thousand, compared to NOK 194 274 thousand invested last year.
The Group also raised gross proceeds of NOK 150 000 thousand in a share issue during the year.
In summary, Solon delivered continued strong performance in Q4 2016. The company has also during the year secured additional funding and is consequently in a strong position to capture further market growth/share going into 2017 and beyond.
Outlook
The housing market remained strong and the Company does not see any signs that sales are slowing down.
Sales in 2017 have started positively.
There has been a significant amount of discussion regarding the new real estate regulations which restrict second home buyers through a minimum 40% equity requirement and maximum gearing not to exceed five times household income. The Company believes that the latter restriction will potentially have the largest impact. However, the Company's target customers are primarily well established with a high proportion of equity in existing homes that can be used when acquiring a new homes. These buyers will also be less likely to be impacted by the five times household income restriction as borrowing requirement is lower than for first time home buyers.
The deal flow of properties has increased throughout 2016 and the Company continues to see attractive opportunities to acquire new properties. Property prices have increased due to the overall housing price increase however this has been compensated by higher sales prices. Solon has invested strategically and will continue to maintain strict capital discipline going forward.
Financial review Q4 2016
The Solon acquisition on December 14, 2016, has been accounted for as a reverse acquisition and therefore a purchase price allocation has been performed by the accounting acquirer (Solon Eiendom AS) of the acquired asset and liabilities of Solon Eiendom ASA (formerly known as Bionor Pharma ASA). The purchase price allocation has been determined to be preliminary pending upon final assessment of the fair value of intangible assets at the date of the transaction.
Estimated fair value of identifiable net assets is equal to the total consideration of NOK 210 million. As such the results of Bionor Pharma have been included in the consolidated income statement from December 15, 2016 to December 31, 2016. Solon Group consists of Solon Eiendom ASA, as parent company and subsidiaries. Subsidiaries are consolidated from acquisition date and when control is obtained.
Revenue
Revenue was NOK 72 985 thousand in Q4 2016. This represents an increase of 36% compared to NOK 53 697 thousand in Q4 2015. The increase in Revenue was driven by the Real Estate Development segment as the number of delivered units was 8 in Q4 2016 vs 2 units in Q4 2015.
Revenue for the full year 2016 was NOK 691 497 thousand, representing an decrease of 5% compared to 2015. The decrease is mainly due to gains in connection with the realization of shares in Holmen Eiendomsutvikling AS in 2015.
Operating profit
The reported operating profit amounted to NOK 6 191 thousand in Q4 2016 compared to NOK 10 064 thousand in Q4 2015. The decrease in operating profit compared to Q4 2015 is due mainly to the gains discussed above.
The reported operating profit for the full year 2016 was NOK 75 552 thousand compared to NOK 127 128 thousand in the same period last year. The decrease in operating profit is mainly due to an unrealized loss on the investment property, acquisition costs in 2016 and to the gain in 2015 on realization of shares in Holmen Eiendomsutvikling AS.
Operating expenses
Total operating expenses amounted to NOK 66 691 thousand in Q4 2016, up from NOK 42 655 thousand in Q4 2015. Increase in operating expenses relates mainly to increased activity and acquisitions costs related to the reverse acquisition.
Total operating expenses for the full year 2016 were NOK 603 482 thousand, up from NOK 598 206 thousand from last year mainly due to transaction costs in 2016 and partly offset by a reduction in employee benefit expenses.
Cost of goods sold
Costs of goods sold consist of project expenses/ building costs and costs of sold properties. The costs of goods sold increased by NOK 5 084 thousand, or 1 % from NOK 553 586 thousand for the year ended 31 December 2015 to NOK 558 670 thousand for the year ended December 31, 2016. The costs of goods sold for Q4 2015 was NOK 21 952 thousand compared to NOK 45 819 thousand for Q4 2016. The level of expenses
fluctuates closely with the number of units delivered to the end customer.
Employee benefit expenses
Employee benefit expenses amounted to NOK 6 244 thousand in the Q4 2016 compared to NOK 13 723 thousand in the same period last year. The decrease is due to higher bonus expense in 2015 compared to 2016.
For the full year 2016 employee benefit expenses decreased by NOK 6 546 thousand, or 34% from NOK 19 284 thousand for the year ended December 31, 2015 to NOK 12 738 thousand for the year ended December 31, 2016. The decrease in employee benefit expenses in the period is due to bonus payments for 2015.
Other operating expenses
Other operating expenses amounted to NOK 19 132 thousand in the Q4 2016 compared to NOK 6 873 thousand in the same period last year. The increase is mainly due to transaction costs of NOK 9 493 thousand and a loss on receivables of NOK 3 488 thousand.
For the year ended 31 December 2016 other operating expenses increased with NOK 5 473 thousand, or 22%
from NOK 24 905 thousand in 2015 to NOK 30 378 for the corresponding period in 2016. The increase in other operating expense is mainly due to transaction costs as discussed above.
Financial items
Financial income in Q4 2016 amounted to NOK 987 thousand compared to NOK 897 thousand for the same period in 2015.
Financial income decreased by NOK 2 468 thousand, or 59% from NOK 4 198 thousand for the year ended December 31, 2015 to NOK 1 730 thousand for the
year ended December 31, 2016.
Financial expenses are capitalized on properties from the date where a detailed zoning plan is in place. In addition interest is capitalized as inventory during construction. Financial expenses increased by NOK 9 474 thousand, or 31% from NOK 30 690 thousand for
the year ended 31 December 2015 to NOK 40 164 thousand for the year ended 31 December 2016. The main reason for the increase is due to an increase in interest bearing liabilities related to unregulated properties.
Likewise in Q4 2015 financial expense was NOK 8 875 thousand compared to NOK 20 482 thousand for the same period in 2015.
Cash flow
Cash flow used in operating activities was negative NOK 145 227 thousand in Q4 2016 compared to cash flow from operating activities of NOK 75 699 thousand in Q4 2015. The decrease in cash flow is mainly attributable to an increase in inventory.
For 2016 cash flow from operating activities was NOK 48 830 thousand compared to cash flow used in operating activities of negative NOK 249 577 thousand in the same period last year, mainly caused by change in inventory and other receivables.
Tax
The income tax expense for the quarter was NOK 127 thousand compared to income tax income of NOK 15 054 thousand in Q4 2015. The income tax expense for
2016 was NOK 9 935 thousand compared to NOK 11
291 thousand in 2015.
Funding
The Group had land loans totaling NOK 446 547 thousand at December 31, 2016 compared to NOK 399
862 at December 31, 2015. These are normally converted to construction loans in connection with the start of construction.
The Group had construction loans totaling NOK 382 378 thousand at December 31, 2016 compared to NOK
379 017 at December 31, 2015.
The average interest rate on the notes is 3,41%.
At 31 December 2016 the Net Interest Bearing Debt (NIBD) was NOK 795 377 thousand. See Definitions and Abbreviations for calculation of NIBD.
In December 2016, Solon raised gross proceeds of NOK 150 000 thousand in a share issue.
Operating segments
Real estate development
Revenue in Q4 2016 from the real estate segment amounted to NOK 230 641 thousand, compared to NOK 199 953 thousand in Q4 2015. This represents an increase of 15%, mainly related to an increase in the number of units under construction.
The Segment EBITDA increased from NOK 20 950 thousand in Q4 2015 to NOK 27 218 thousand in Q4 2016. The increase was mainly related to an increase in number of units under construction. Real estate
development segment accounted for 100% of Group revenue and 100% of Group EBITDA in Q4 2016.
Revenue decreased from NOK 804 847 thousand in 2015 to NOK 787 167 thousand in 2016. Segment
EBITDA increased from NOK 117 010 thousand in 2015
to NOK 129 609 thousand in 2016.
In 2016 the investment in the Land bank amounted to NOK 274 853 thousand compared to NOK 194 274
thousand in 2015.
Q4 2015 Q1 2016 Q2 2016 Q3 2016 Q4 2016 | |||||
Units sold | 75 | 41 | 32 | 38 | 35 |
Sales value units sold (000) | 493 570 | 245 405 | 177 080 | 230 000 | 323 470 |
Units started | 0 | 77 | 155 | 0 | 0 |
Units completed | 0 | 11 | 38 | 57 | 7 |
Units delivered | 2 | 11 | 38 | 56 | 8 |
Units in production | 140 | 206 | 323 | 266 | 259 |
Units in production sold | 128 | 123 | 214 | 194 | 212 |
Units in production % sold | 91 % | 60 % | 66 % | 73 % | 82 % |
Units in production not sold | 12 | 83 | 109 | 72 | 47 |
Average sales price sold units (000) | 6 581 | 5 985 | 5 534 | 6 053 | 9 242 |
*The figures above are 100% and are not adjusted for Solon ownership
Biopharmaceutical
The biopharmaceutical division has engaged a group of highly experienced international HIV scientific, clinical and commercial experts to propose updated development plans going forward. This process is currently ongoing and is done in close collaboration with the Company. The same expert group is engaged in strategic partnership assessment. If and when a strategic partnership is formed the strategy will be updated in cooperation with such strategic partner, hence this process cannot be concluded before such partnership is concluded (if the company is able to conclude a partnership). A full-out licensing or divestment of the Group's biopharmaceutical division
is also a potential option. The Company is expecting to be able to report on the progress of this process by the end of May 2017. In the meantime all preparatory activities of the planned clinical development program continue to be on hold.
The segment results for the biopharmaceutical division are included from December 15, 2016. Revenue in Q4 2016 amounted to NOK 0.
The Segment EBITDA was negative NOK 8 825 thousand for the period. This includes acquisition costs of NOK 7 605 thousand.
Oslo, February 27, 2017
The Board of Directors of Solon Eiendom ASA
CONDENSED STATEMENT OF COMPREHENSIVE INCOME
Amounts in NOK thousand Notes Q4 2016 Q4 2015 2016 2015
Revenue Gain from sale of subsidiary | 2 | 72 985 - | 28 118 25 579 | 691 497 - | 699 978 27 222 | |
Total revenue | 72 985 | 53 697 | 691 497 | 727 200 | ||
Cost of goods sold | 2 | 45 819 | 21 952 | 558 670 | 553 586 | |
Employee benefit expense | 6 244 | 13 723 | 12 738 | 19 284 | ||
Depreciation and amortisation expense | 157 | 108 | 629 | 430 | ||
Other operating expense | 4 | 19 132 | 6 873 | 30 378 | 24 905 | |
Other (gains) & losses | (4 660) | - | 3 156 | - | ||
Total operating expenses | 66 691 | 42 655 | 605 570 | 598 206 | ||
Unrealized loss investment property | 5 | 102 | 978 | 12 463 | 1 866 | |
Operating profit/(loss) | 6 191 | 10 064 | 73 464 | 127 128 | ||
Financial income | 987 | 897 | 1 730 | 4 198 | ||
Financial expense | (20 482) | (8 875) | (38 076) | (30 690) | ||
Net financial items | (19 495) | (7 978) | (36 346) | (26 492) | ||
Profit/(loss) before tax | (13 303) | 2 086 | 37 118 | 100 636 | ||
Income tax expense | (127) | 15 054 | (9 935) | (11 291) | ||
Profit/(loss) for the period | (13 430) | 17 140 | 27 183 | 89 345 | ||
Other comprehensive income | - | - | - | - | ||
Total comprehensive income for the period | (13 430) | 17 140 | 27 183 | 89 345 | ||
Profit for the period is attributable to: | (17 631) | 14 847 | 22 327 | 75 189 | ||
- Owners of the parent | ||||||
- Non-controlling interests | 4 200 | 2 293 | 4 856 | 14 156 | ||
Earnings (loss) per share (NOK) basic: | 10 | (0,003) | 0,002 | 0,004 | 0,011 | |
Earnings (loss) per share (NOK) diluted: | 10 | (0,003) | 0,002 | 0,004 | 0,011 |
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
Amounts in NOK thousand Notes 2016 2015
Non -current assets | 120 263 | - | |
Intangible assets | 9 | ||
Deferred tax assets | 55 | - | |
Investment properties | 5 | 200 000 | 197 955 |
Property, plant and equipment | 3 844 | 2 341 | |
Investments in associated companies and joint ventures | 2 006 | 2 657 | |
Other non-current receivables | 21 259 | 4 304 | |
Total non-current assets | 347 426 | 207 257 | |
Current assets | |||
Inventories | 3 | 1 168 425 | 1 077 341 |
Trade and other receivables | 78 874 | 100 602 | |
Cash and cash equivalents | 238 642 | 122 128 | |
Total current assets | 1 485 941 | 1 300 072 | |
Total assets | 1 833 367 | 1 507 329 | |
Equity and liabilities | 905 234 | 100 | |
Share capital | |||
Retained earnings | (408 187) | 177 512 | |
Equity attributable to the owners of the Company | 497 047 | 177 612 | |
Non-controlling interests | 14 031 | 9 175 | |
Total equity | 511 078 | 186 787 | |
Deferred tax | 36 106 | 50 655 | |
Interest bearing liabilities to financial institutions | 6 | 637 475 | 763 225 |
Other long term interest bearing debt | 6 | 28 250 | 70 561 |
Total non-current liabilities | 701 831 | 884 441 | |
Interest bearing liabilities to financial institutions | 6 | 368 294 | 248 928 |
Trade payables | 83 998 | 63 685 | |
Tax payable | 28 238 | 130 | |
Public duties payable | 9 837 | 2 044 | |
Derivatives | 2 012 | 3 060 | |
Prepayments from customers | 110 246 | 62 440 | |
Other short-term liabilities | 17 834 | 55 814 | |
Total current liabilities | 620 458 | 436 100 | |
Total liabilities | 1 322 289 | 1 320 541 | |
Total equity and liabilities | 1 833 367 | 1 507 329 |
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 2016
2016
Attributable to owners of Solon Eiendom ASA:
Amounts in NOK thousand
Share
Share
Retained
Non-
Notes
capital
premium Other equity earningsTotal
controlling
interests
Total equity
Bionor Pharma ASA balance January 1, 2016 | 9 | 62 328 | 266 350 | 5 539 | (268 009) | 66 208 | - | 66 208 |
Adjustment of equity in reverse acquisition | (62 228) | (266 350) | (5 539) | 445 522 | 111 405 | 9 175 | 120 579 | |
Balance at January 1, 2016 | 100 | - | - | 177 513 | 177 613 | 9 175 | 186 787 | |
Profit for the period | - | - | - | 22 327 | 22 327 | 4 856 | 27 183 | |
Other comprehensive income | - | - | - | - | - | - | - | |
Total Comprehensive income for the period | - | - | - | 22 327 | 22 327 | 4 856 | 27 183 | |
Dividend | - | - | - | (50 000) | (50 000) | - | (50 000) | |
Business combination reverse acquisition | 9 | 805 134 | 333 333 | - | (928 467) | 210 000 | - | 210 000 |
Private placements | 100 000 | 50 000 | - | - | 150 000 | - | 150 000 | |
Transaction costs issue of share capital | - | (12 892) | - | - | (12 892) | - | (12 892) | |
Equity transactions for the period | 905 134 | 370 442 | - | (978 467) | 297 109 | - | 297 109 | |
Balance at December 31, 2016 | 905 234 | 370 442 | - | (778 628) | 497 048 | 14 031 | 511 078 |
Q4 2016
Attributable to owners of Solon Eiendom ASA:
Amounts in NOK thousand
Share
Share
Retained
Non-
Notes
capital
premium Other equity earningsTotal
controlling
interests
Total equity
Bionor Pharma ASA balance September 30, 2016 | 9 | 86 067 | 342 635 | 6 274 | (338 915) | 96 061 | - | 96 061 |
Adjustment of equity in reverse acquisition | (85 967) | (342 635) | (6 274) | 506 385 | 71 509 | 9 830 | 81 339 | |
Balance at October 1, 2016 | 100 | - | - | 167 470 | 167 570 | 9 830 | 177 400 | |
Profit for the period | - | - | - | (17 631) | (17 631) | 4 200 | (13 430) | |
Other comprehensive income | - | - | - | - | - | - | - | |
Total Comprehensive income for the period | - | - | - | (17 631) | (17 631) | 4 200 | (13 430) | |
Dividend | - | - | - | - | ||||
Business combination reverse acquisition | 9 | 805 134 | 333 333 | - | (928 467) | 210 000 | - | 210 000 |
Private placements | 100 000 | 50 000 | - | - | 150 000 | - | 150 000 | |
Transaction costs issue of share capital | - | (12 892) | - | - | (12 892) | - | (12 892) | |
Equity transactions for the period | 905 134 | 370 442 | - | (928 467) | 347 109 | - | 347 109 | |
Balance at December 31, 2016 | 905 234 | 370 442 | - | (778 628) | 497 047 | 14 031 | 511 078 |
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 2015
2015
Attributable to owners of Solon Eiendom ASA:
Amounts in NOK thousand
Share
Share
Retained
Non-
Notes
capital
premium Other equity earningsTotal
controlling
interests
Total equity
Bionor Pharma ASA balance January 1, 2015 | 62 082 | 265 183 | 4 408 | (171 233) | 160 441 | - | 160 441 | |
Adjustment of equity in reverse acquisition | 9 | (61 982) | (265 183) | (4 408) | 293 557 | (38 017) | 5 047 | (32 971) |
Balance at January 1, 2015 | 100 | - | - | 122 324 | 122 424 | 5 047 | 127 470 | |
Profit for the period | - | - | - | 75 189 | 75 189 | 14 156 | 89 345 | |
Othe comprehensive income | - | - | - | - | - | - | - | |
Total Comprehensive income for the period | - | - | - | 75 189 | 75 189 | 14 156 | 89 345 | |
Dividend | - | - | - | (20 000) | (20 000) | (16 800) | (36 800) | |
Increase in non-controlling interests in period | - | - | - | - | - | 6 772 | 6 772 | |
Equity transactions for the period | - | - | - | (20 000) | (20 000) | (10 028) | (30 028) | |
Balance at December 31, 2015 | 100 | - | - | 177 513 | 177 613 | 9 175 | 186 787 |
Q4 2015
Attributable to owners of Solon Eiendom ASA:
Amounts in NOK thousand
Share
Share
Retained
Non-
Notes
capital
premium Other equity earningsTotal
controlling
Change in share capital | ||||
Amounts in NOK thousand | Q4 2016 | Q4 2015 | 2016 | 2015 |
Change in shares | ||||
Amounts in NOK thousand | Q4 2016 | Q4 2015 | 2016 | 2015 |
interests
Total equity
Bionor Pharma ASA balance September 30, 2015 | 62 328 | 266 350 | 4 889 | (236 557) | 97 011 | - | 97 011 | |
Adjustment of equity in reverse acquisition | 9 | (62 228) | (266 350) | (4 889) | 419 222 | 85 754 | 23 682 | 109 436 |
Balance at October 1, 2015 | 100 | - | - | 182 665 | 182 765 | 23 682 | 206 447 | |
Profit for the period | - | - | - | 14 847 | 14 847 | 2 293 | 17 140 | |
Othe comprehensive income | - | - | - | - | - | - | - | |
Total Comprehensive income for the period | - | - | - | 14 847 | 14 847 | 2 293 | 17 140 | |
Dividend | - | - | - | (20 000) | (20 000) | (16 800) | (36 800) | |
Equity transactions for the period | - | - | - | (20 000) | (20 000) | (16 800) | (36 800) | |
Balance at December 31, 2015 | 100 | - | - | 177 512 | 177 612 | 9 175 | 186 787 |
Share capital at period start | 86 067 | 62 328 | 62 328 | 62 082 |
Change of par value | - | - | (50 350) | - |
Share capital increase pricate pacements | 152 500 | - | 220 845 | 79 |
Share capital increase exercise of options | - | - | - | 167 |
Share capital increase subsequent offering | - | - | 5 745 | - |
Reverse acquisition | 666 667 | - | 666 667 | - |
Share capital at end of quarter Bionor Pharma ASA | 905 234 | 62 328 | 905 234 | 62 328 |
Adjustment of share capital in reverse acquisition | - | (62 228) | - | (62 228) |
Share capital at end of quarter Solone Eiendom ASA | 905 234 | 100 | 905 234 | 100 |
Outstanding number of shares at period start | 860 669 | 249 310 | 249 310 | 248 326 |
Share issuance private placement | 1 525 000 | - | 2 113 380 | 317 |
Share capital increase aquisition | 6 666 666 | - | 6 666 666 | - |
Share capital increase exercise of warrants | 9 | - | 9 | - |
Share capital increase exercise of options | - | - | - | 667 |
Share issuance Subsequent Offering | - | - | 22 979 | - |
Outstanding number of shares at period end | 9 052 344 | 249 310 | 9 052 344 | 249 310 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
Amounts in NOK thousand Notes | Q4 2016 | Q4 2015 | 2016 | 2015 |
Cash flow from operating activities Profit before tax Paid taxes Depreciation and impairment Profit (-)/loss (+) sale of shares Unrealized gain (-)/loss (+) on derivatives Unrealized gain (-)/loss (+) on investment property Change in inventory Change in receivable Change in trade payables Change in other accruals | (13 303) - 157 1 656 (608) 102 (181 523) 29 033 20 931 (1 673) | 2 086 - 108 - 235 978 (46 668) 75 403 16 360 27 197 | 37 118 (130) 629 1 656 1 049 12 463 (91 084) 84 671 26 665 (24 207) | 100 636 (570) 430 -7 855 3 060 1 866 (298 881) (123 938) 35 136 40 537 |
Net cash flow from operations | (145 227) | 75 699 | 48 830 | (249 577) |
Cash flow from investments | ||||
Purchase of fixed assets | - | - | (15 113) | (9 173) |
Proceeds from sale of shares | 12 545 | 12 853 | 12 545 | 12 853 |
Purchase of business (net) | 60 157 | - | 60 157 | - |
Purchases of shares | - | - | (16 262) | -4 998 |
Repayment loans to third parties | 152 | 6 294 | 152 | 6 294 |
Loans to third parties | - | - | (12 207) | (13 251) |
Net cash flow from investments | 72 854 | 19 147 | 29 271 | (8 276) |
Cash flow from financing | ||||
Repayments borrowings | (107 121) | (70 900) | (564 381) | (289 585) |
Proceeds borrowings | 173 444 | 84 862 | 515 686 | 662 058 |
Capital increase | 137 108 | - | 137 108 | - |
Dividends to minority interests | - | - | - | (16 800) |
Dividends to owners | - | (36 800) | (50 000) | (20 000) |
Net cash flow from financing | 203 431 | (22 838) | 38 413 | 335 673 |
Net Change in Cash and Cash Equivalents | 131 058 | 72 008 | 116 514 | 77 820 |
Cash and cash equivalents at the beginning of the period | 107 584 | 50 121 | 122 128 | 44 309 |
Cash and cash equivalents at the end of period | 238 642 | 122 128 | 238 642 | 122 128 |
Solon Eiendom ASA published this content on 28 February 2017 and is solely responsible for the information contained herein.
Distributed by Public, unedited and unaltered, on 03 March 2017 11:43:10 UTC.
Original documenthttp://soloneiendom.no/wp-content/uploads/SolonQ4-2016report.pdf
Public permalinkhttp://www.publicnow.com/view/30C3F62AFF2F123C23F655E188CDD4E2962B4632