SALADMAKERS AS

0485 OSLO

Finances

Share Ownership

Return on Equity

11,81 %

Current Ratio

0,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 361 000	4 754 000	5 388 000	6 331 000
Net Income	58 000	114 000	54 000	243 000
Total Assets	1 523 000	1 272 000	861 000	895 000
Total Equity	491 000	433 000	319 000	264 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 361 000	4 754 000	5 388 000	6 331 000
Expenditure	7 283 000	4 606 000	5 311 000	6 084 000
Operating Profit	77 000	147 000	77 000	248 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	77 000	147 000	77 000	246 000
Tax	19 000	32 000	23 000	3 000
Net Income	58 000	114 000	54 000	243 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	515 000	515 000	530 000	527 000
Total Current Assets	1 009 000	758 000	331 000	368 000
Total Assets	1 523 000	1 272 000	861 000	895 000
Total Retained Equity	471 000	413 000	299 000	244 000
Total Equity	491 000	433 000	319 000	264 000
Total Long-Term Debt	2 000	2 000	2 000	2 000
Total Current Debt	1 030 000	837 000	540 000	629 000
Total Equity and Debt	1 523 000	1 272 000	861 000	895 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 361 000	4 754 000	5 311 000	6 331 000
Other Income	0	0	77 000	0
Revenue	7 361 000	4 754 000	5 388 000	6 331 000
Cost of Goods Sold	2 337 000	1 488 000	1 590 000	1 813 000
Salary Costs	2 510 000	1 494 000	1 687 000	2 060 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	7 283 000	4 606 000	5 311 000	6 084 000
Operating Profit	77 000	147 000	77 000	248 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	58 000	114 000	54 000	243 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	515 000	515 000	530 000	527 000
Total Fixed Assets	515 000	515 000	530 000	527 000
Stock	57 000	56 000	72 000	61 000
Total Investments	0	0	0	0
Cash, Bank	829 000	675 000	230 000	293 000
Total Current Assets	1 009 000	758 000	331 000	368 000
Total Assets	1 523 000	1 272 000	861 000	895 000
Total Equity	491 000	433 000	319 000	264 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	2 000	2 000	2 000
Creditors	517 000	432 000	227 000	270 000
Unpaid Taxes	242 000	238 000	152 000	180 000
Dividends	0	0	0	0
Other Current Debt	252 000	135 000	139 000	176 000
Total Current Debt	1 030 000	837 000	540 000	629 000
Total Equity and Debt	1 523 000	1 272 000	861 000	895 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,81 %	26,33 %	16,93 %	92,05 %
Debt-to-Equity Ratio	0	0	0,01	0,01
Operating Profit Margin	1,05 %	3,09 %	1,43 %	3,92 %
Current Ratio	0,98	0,91	0,61	0,59
Quick Ratio	1,04	0,97	0,71	0,65
Equity Ratio	0,32	0,34	0,37	0,29
Gross Profit Margin	68,25 %	68,7 %	70,49 %	71,36 %