SALSA AS

1440 DRØBAK

Finances

Share Ownership

Return on Equity

149,66 %

Current Ratio

0,44

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	203 000	0	15 000	19 000
Net Income	−440 000	−88 000	−30 000	−56 000
Total Assets	230 000	670 000	7 000	33 000
Total Equity	−294 000	146 000	−266 000	−236 000

Income (NOK)	2022	2021	2020	2019
Revenue	203 000	0	15 000	19 000
Expenditure	643 000	89 000	45 000	76 000
Operating Profit	−440 000	−88 000	−30 000	−56 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−440 000	−88 000	−30 000	−56 000
Tax	0	0	0	0
Net Income	−440 000	−88 000	−30 000	−56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	230 000	670 000	7 000	33 000
Total Assets	230 000	670 000	7 000	33 000
Total Retained Equity	−824 000	−384 000	−296 000	−266 000
Total Equity	−294 000	146 000	−266 000	−236 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	524 000	524 000	273 000	269 000
Total Equity and Debt	230 000	670 000	7 000	33 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	203 000	0	15 000	19 000
Other Income	0	0	0	0
Revenue	203 000	0	15 000	19 000
Cost of Goods Sold	316 000	1 000	20 000	10 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	643 000	89 000	45 000	76 000
Operating Profit	−440 000	−88 000	−30 000	−56 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−440 000	−88 000	−30 000	−56 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	115 000	670 000	7 000	25 000
Total Current Assets	230 000	670 000	7 000	33 000
Total Assets	230 000	670 000	7 000	33 000
Total Equity	−294 000	146 000	−266 000	−236 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	0
Unpaid Taxes	8 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	515 000	524 000	273 000	269 000
Total Current Debt	524 000	524 000	273 000	269 000
Total Equity and Debt	230 000	670 000	7 000	33 000

Financial indicators	2022	2021	2020	2019
Return on Equity	149,66 %	−60,27 %	11,28 %	23,73 %
Debt-to-Equity Ratio	−0	0	−0	−0
Operating Profit Margin	−216,75 %	-	−200 %	−294,74 %
Current Ratio	0,44	1,28	0,03	0,12
Quick Ratio	0,44	1,28	0,03	0,12
Equity Ratio	−1,28	0,22	−38	−7,15
Gross Profit Margin	−55,67 %	-	−33,33 %	47,37 %