SALAMANDER CONSULTING AS

1185 OSLO

Finances

Share Ownership

Return on Equity

2 623,33 %

Current Ratio

0,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 123 000	1 764 000	1 000	1 781 000
Net Income	787 000	527 000	−275 000	669 000
Total Assets	2 205 000	1 309 000	623 000	1 052 000
Total Equity	30 000	951 000	424 000	699 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 123 000	1 764 000	1 000	1 781 000
Expenditure	1 110 000	1 089 000	353 000	925 000
Operating Profit	1 014 000	675 000	−352 000	857 000
Financial Income	0	0	0	1 000
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	1 000
Earnings Before Tax	1 011 000	676 000	−352 000	858 000
Tax	224 000	149 000	−77 000	189 000
Net Income	787 000	527 000	−275 000	669 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	69 000	27 000	49 000	80 000
Total Current Assets	2 136 000	1 282 000	575 000	972 000
Total Assets	2 205 000	1 309 000	623 000	1 052 000
Total Retained Equity	0	921 000	394 000	669 000
Total Equity	30 000	951 000	424 000	699 000
Total Long-Term Debt	0	0	0	3 000
Total Current Debt	2 175 000	358 000	199 000	350 000
Total Equity and Debt	2 205 000	1 309 000	623 000	1 052 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 123 000	1 764 000	1 000	1 781 000
Other Income	0	0	0	0
Revenue	2 123 000	1 764 000	1 000	1 781 000
Cost of Goods Sold	0	0	0	0
Salary Costs	970 000	974 000	248 000	791 000
Depreciation	29 000	25 000	32 000	24 000
Impairment	0	0	0	0
Expenditure	1 110 000	1 089 000	353 000	925 000
Operating Profit	1 014 000	675 000	−352 000	857 000
Financial Income	0	0	0	1 000
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	1 000
Dividends	1 708 000	0	0	0
Net Income	787 000	527 000	−275 000	669 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	4 000	1 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	65 000	23 000	48 000	80 000
Total Tangible Assets	65 000	23 000	48 000	80 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	69 000	27 000	49 000	80 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	586 000	183 000	421 000	912 000
Total Current Assets	2 136 000	1 282 000	575 000	972 000
Total Assets	2 205 000	1 309 000	623 000	1 052 000
Total Equity	30 000	951 000	424 000	699 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	3 000
Creditors	11 000	−41 000	9 000	−5 000
Unpaid Taxes	112 000	95 000	160 000	81 000
Dividends	1 708 000	0	0	0
Other Current Debt	120 000	152 000	30 000	85 000
Total Current Debt	2 175 000	358 000	199 000	350 000
Total Equity and Debt	2 205 000	1 309 000	623 000	1 052 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 623,33 %	55,42 %	−64,86 %	95,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	47,76 %	38,27 %	−35 200 %	48,12 %
Current Ratio	0,98	3,58	2,89	2,78
Quick Ratio	0,98	3,58	2,89	2,78
Equity Ratio	0,01	0,73	0,68	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %