SALG NORGE AS

1344 HASLUM

Finances

Share Ownership

Return on Equity

1 130 %

Current Ratio

1,02

Debt-to-Equity Ratio

0,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	613 000	798 000	770 000	980 000
Net Income	339 000	403 000	−77 000	−196 000
Total Assets	509 000	449 000	227 000	482 000
Total Equity	30 000	−394 000	−797 000	−478 000

Income (NOK)	2022	2021	2020	2019
Revenue	613 000	798 000	770 000	980 000
Expenditure	196 000	394 000	847 000	1 133 000
Operating Profit	417 000	403 000	−77 000	−152 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	44 000
Financial Balance	0	0	0	−44 000
Earnings Before Tax	417 000	403 000	−77 000	−196 000
Tax	78 000	0	0	0
Net Income	339 000	403 000	−77 000	−196 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 000	52 000	18 000	51 000
Total Current Assets	464 000	397 000	209 000	431 000
Total Assets	509 000	449 000	227 000	482 000
Total Retained Equity	0	−424 000	−827 000	−508 000
Total Equity	30 000	−394 000	−797 000	−478 000
Total Long-Term Debt	22 000	22 000	22 000	38 000
Total Current Debt	457 000	821 000	1 002 000	922 000
Total Equity and Debt	509 000	449 000	227 000	482 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	608 000	745 000	976 000	980 000
Other Income	6 000	53 000	−206 000	0
Revenue	613 000	798 000	770 000	980 000
Cost of Goods Sold	0	0	19 000	0
Salary Costs	95 000	254 000	372 000	648 000
Depreciation	7 000	8 000	0	0
Impairment	0	0	0	0
Expenditure	196 000	394 000	847 000	1 133 000
Operating Profit	417 000	403 000	−77 000	−152 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	44 000
Financial Balance	0	0	0	−44 000
Dividends	145 000	0	0	0
Net Income	339 000	403 000	−77 000	−196 000

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	27 000	34 000	0	6 000
Total Tangible Assets	27 000	34 000	0	6 000
Total Fiancial Fixed Assets	18 000	18 000	18 000	45 000
Total Fixed Assets	45 000	52 000	18 000	51 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	155 000	114 000	200 000
Total Current Assets	464 000	397 000	209 000	431 000
Total Assets	509 000	449 000	227 000	482 000
Total Equity	30 000	−394 000	−797 000	−478 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 000	22 000	22 000	38 000
Creditors	−87 000	−60 000	51 000	209 000
Unpaid Taxes	69 000	280 000	374 000	301 000
Dividends	145 000	0	0	0
Other Current Debt	252 000	601 000	577 000	412 000
Total Current Debt	457 000	821 000	1 002 000	922 000
Total Equity and Debt	509 000	449 000	227 000	482 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 130 %	−102,28 %	9,66 %	41 %
Debt-to-Equity Ratio	0,73	−0,06	−0,03	−0,08
Operating Profit Margin	68,03 %	50,5 %	−10 %	−15,51 %
Current Ratio	1,02	0,48	0,21	0,47
Quick Ratio	1,02	0,48	0,21	0,47
Equity Ratio	0,06	−0,88	−3,51	−0,99
Gross Profit Margin	100 %	100 %	97,53 %	100 %