PINSEMENIGHETEN SALEM

3474 ÅROS

Finances

Return on Equity

10,19 %

Current Ratio

9,36

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 431 000	1 270 000	1 316 000	1 306 000
Net Income	204 000	364 000	198 000	−66 000
Total Assets	3 197 000	2 979 000	2 717 000	2 586 000
Total Equity	2 002 000	1 798 000	1 433 000	1 235 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 431 000	1 270 000	1 316 000	1 306 000
Expenditure	1 191 000	880 000	1 085 000	1 365 000
Operating Profit	239 000	391 000	232 000	−60 000
Financial Income	3 000	0	2 000	6 000
Financial Costs	38 000	27 000	35 000	12 000
Financial Balance	−35 000	−27 000	−33 000	−6 000
Earnings Before Tax	204 000	364 000	198 000	−66 000
Tax	0	0	0	0
Net Income	204 000	364 000	198 000	−66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 542 000	1 489 000	1 550 000	1 611 000
Total Current Assets	1 656 000	1 490 000	1 167 000	975 000
Total Assets	3 197 000	2 979 000	2 717 000	2 586 000
Total Retained Equity	2 002 000	1 798 000	1 433 000	1 235 000
Total Equity	2 002 000	1 798 000	1 433 000	1 235 000
Total Long-Term Debt	1 018 000	1 105 000	1 192 000	1 278 000
Total Current Debt	177 000	77 000	92 000	73 000
Total Equity and Debt	3 197 000	2 979 000	2 717 000	2 586 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	735 000	674 000	746 000	770 000
Other Income	695 000	596 000	570 000	536 000
Revenue	1 431 000	1 270 000	1 316 000	1 306 000
Cost of Goods Sold	692 000	533 000	665 000	547 000
Salary Costs	1 000	0	25 000	347 000
Depreciation	62 000	61 000	61 000	27 000
Impairment	0	0	0	0
Expenditure	1 191 000	880 000	1 085 000	1 365 000
Operating Profit	239 000	391 000	232 000	−60 000
Financial Income	3 000	0	2 000	6 000
Financial Costs	38 000	27 000	35 000	12 000
Financial Balance	−35 000	−27 000	−33 000	−6 000
Dividends	0	0	0	0
Net Income	204 000	364 000	198 000	−66 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 428 000	1 489 000	1 550 000	1 611 000
Machinery and Plant Facilities	32 000	0	0	0
Fixtures	82 000	0	0	0
Total Tangible Assets	1 542 000	1 489 000	1 550 000	1 611 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 542 000	1 489 000	1 550 000	1 611 000
Stock	0	0	0	0
Total Investments	110 000	110 000	110 000	110 000
Cash, Bank	1 476 000	1 380 000	1 014 000	864 000
Total Current Assets	1 656 000	1 490 000	1 167 000	975 000
Total Assets	3 197 000	2 979 000	2 717 000	2 586 000
Total Equity	2 002 000	1 798 000	1 433 000	1 235 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 018 000	1 105 000	1 192 000	1 278 000
Creditors	163 000	49 000	52 000	0
Unpaid Taxes	0	0	2 000	17 000
Dividends	0	0	0	0
Other Current Debt	14 000	27 000	38 000	56 000
Total Current Debt	177 000	77 000	92 000	73 000
Total Equity and Debt	3 197 000	2 979 000	2 717 000	2 586 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,19 %	20,24 %	13,82 %	−5,34 %
Debt-to-Equity Ratio	0,51	0,61	0,83	1,03
Operating Profit Margin	16,7 %	30,79 %	17,63 %	−4,59 %
Current Ratio	9,36	19,35	12,68	13,36
Quick Ratio	9,36	19,35	12,68	13,36
Equity Ratio	0,63	0,6	0,53	0,48
Gross Profit Margin	51,64 %	58,03 %	49,47 %	58,12 %