SILVER SALMON AS

6763 HORNINDAL

Finances

Share Ownership

Return on Equity

66,12 %

Current Ratio

1,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 566 000	1 410 000	1 221 000	786 000
Net Income	121 000	64 000	−35 000	28 000
Total Assets	512 000	339 000	279 000	206 000
Total Equity	183 000	102 000	37 000	72 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 566 000	1 410 000	1 221 000	786 000
Expenditure	1 445 000	1 346 000	1 256 000	759 000
Operating Profit	121 000	64 000	−35 000	28 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	121 000	64 000	−35 000	28 000
Tax	0	0	0	0
Net Income	121 000	64 000	−35 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	512 000	339 000	279 000	206 000
Total Assets	512 000	339 000	279 000	206 000
Total Retained Equity	143 000	62 000	−3 000	32 000
Total Equity	183 000	102 000	37 000	72 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	329 000	237 000	241 000	133 000
Total Equity and Debt	512 000	339 000	279 000	206 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 530 000	1 410 000	1 200 000	786 000
Other Income	36 000	0	21 000	0
Revenue	1 566 000	1 410 000	1 221 000	786 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 194 000	1 049 000	1 041 000	514 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 445 000	1 346 000	1 256 000	759 000
Operating Profit	121 000	64 000	−35 000	28 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	40 000	0	0	0
Net Income	121 000	64 000	−35 000	28 000

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	412 000	233 000	181 000	112 000
Total Current Assets	512 000	339 000	279 000	206 000
Total Assets	512 000	339 000	279 000	206 000
Total Equity	183 000	102 000	37 000	72 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	15 000	11 000	4 000
Unpaid Taxes	151 000	116 000	119 000	80 000
Dividends	40 000	0	0	0
Other Current Debt	122 000	106 000	112 000	49 000
Total Current Debt	329 000	237 000	241 000	133 000
Total Equity and Debt	512 000	339 000	279 000	206 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,12 %	62,75 %	−94,59 %	38,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,73 %	4,54 %	−2,87 %	3,56 %
Current Ratio	1,56	1,43	1,16	1,55
Quick Ratio	1,56	1,43	1,16	1,55
Equity Ratio	0,36	0,3	0,13	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %