SAL EIENDOM AS

6444 FARSTAD

Finances

Share Ownership

Return on Equity

20,19 %

Current Ratio

0,22

Debt-to-Equity Ratio

0,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 051 000	1 039 000	671 000	700 000
Net Income	150 000	363 000	228 000	131 000
Total Assets	1 704 000	1 989 000	1 697 000	1 831 000
Total Equity	743 000	593 000	229 000	2 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 051 000	1 039 000	671 000	700 000
Expenditure	858 000	526 000	324 000	477 000
Operating Profit	193 000	513 000	346 000	224 000
Financial Income	0	0	0	0
Financial Costs	0	47 000	54 000	57 000
Financial Balance	0	−47 000	−54 000	−57 000
Earnings Before Tax	193 000	466 000	292 000	167 000
Tax	42 000	102 000	64 000	36 000
Net Income	150 000	363 000	228 000	131 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 651 000	1 719 000	1 588 000	1 738 000
Total Current Assets	54 000	271 000	109 000	92 000
Total Assets	1 704 000	1 989 000	1 697 000	1 831 000
Total Retained Equity	713 000	563 000	199 000	−28 000
Total Equity	743 000	593 000	229 000	2 000
Total Long-Term Debt	713 000	882 000	1 000 000	1 110 000
Total Current Debt	248 000	514 000	468 000	719 000
Total Equity and Debt	1 704 000	1 989 000	1 697 000	1 831 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 051 000	1 039 000	671 000	700 000
Revenue	1 051 000	1 039 000	671 000	700 000
Cost of Goods Sold	0	0	0	0
Salary Costs	48 000	0	0	0
Depreciation	123 000	108 000	104 000	103 000
Impairment	0	0	0	0
Expenditure	858 000	526 000	324 000	477 000
Operating Profit	193 000	513 000	346 000	224 000
Financial Income	0	0	0	0
Financial Costs	0	47 000	54 000	57 000
Financial Balance	0	−47 000	−54 000	−57 000
Dividends	0	0	0	0
Net Income	150 000	363 000	228 000	131 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	28 000	19 000	34 000	98 000
Real Eastate	1 573 000	1 688 000	1 538 000	1 640 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	50 000	12 000	16 000	0
Total Tangible Assets	1 623 000	1 700 000	1 554 000	1 640 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 651 000	1 719 000	1 588 000	1 738 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	21 000	238 000	50 000	60 000
Total Current Assets	54 000	271 000	109 000	92 000
Total Assets	1 704 000	1 989 000	1 697 000	1 831 000
Total Equity	743 000	593 000	229 000	2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	713 000	882 000	1 000 000	1 110 000
Creditors	29 000	67 000	1 000	1 000
Unpaid Taxes	3 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	165 000	360 000	467 000	717 000
Total Current Debt	248 000	514 000	468 000	719 000
Total Equity and Debt	1 704 000	1 989 000	1 697 000	1 831 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,19 %	61,21 %	99,56 %	6 550 %
Debt-to-Equity Ratio	0,96	1,49	4,37	555
Operating Profit Margin	18,36 %	49,37 %	51,56 %	32 %
Current Ratio	0,22	0,53	0,23	0,13
Quick Ratio	0,22	0,53	0,23	0,13
Equity Ratio	0,44	0,3	0,13	0
Gross Profit Margin	100 %	100 %	100 %	100 %