SJARM SALONG AS

7080 HEIMDAL

Finances

Share Ownership

Return on Equity

286,96 %

Current Ratio

0,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 567 000	1 222 000	1 154 000	1 270 000
Net Income	132 000	15 000	−112 000	4 000
Total Assets	333 000	256 000	174 000	64 000
Total Equity	46 000	−85 000	−100 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 567 000	1 222 000	1 154 000	1 270 000
Expenditure	1 391 000	1 201 000	1 295 000	1 261 000
Operating Profit	176 000	20 000	−140 000	9 000
Financial Income	0	0	2 000	0
Financial Costs	8 000	1 000	6 000	4 000
Financial Balance	−8 000	−1 000	−4 000	−4 000
Earnings Before Tax	169 000	19 000	−144 000	5 000
Tax	37 000	4 000	−32 000	1 000
Net Income	132 000	15 000	−112 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 000	106 000	114 000	5 000
Total Current Assets	268 000	150 000	60 000	59 000
Total Assets	333 000	256 000	174 000	64 000
Total Retained Equity	22 000	−109 000	−124 000	−12 000
Total Equity	46 000	−85 000	−100 000	12 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	287 000	341 000	274 000	52 000
Total Equity and Debt	333 000	256 000	174 000	64 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 567 000	1 258 000	1 109 000	1 203 000
Other Income	0	−36 000	45 000	67 000
Revenue	1 567 000	1 222 000	1 154 000	1 270 000
Cost of Goods Sold	104 000	42 000	125 000	136 000
Salary Costs	947 000	850 000	803 000	782 000
Depreciation	6 000	6 000	3 000	0
Impairment	0	0	0	0
Expenditure	1 391 000	1 201 000	1 295 000	1 261 000
Operating Profit	176 000	20 000	−140 000	9 000
Financial Income	0	0	2 000	0
Financial Costs	8 000	1 000	6 000	4 000
Financial Balance	−8 000	−1 000	−4 000	−4 000
Dividends	0	0	0	0
Net Income	132 000	15 000	−112 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	33 000	37 000	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	21 000	27 000	0
Total Tangible Assets	15 000	21 000	27 000	0
Total Fiancial Fixed Assets	50 000	52 000	50 000	0
Total Fixed Assets	65 000	106 000	114 000	5 000
Stock	94 000	95 000	27 000	44 000
Total Investments	0	0	0	0
Cash, Bank	130 000	20 000	33 000	15 000
Total Current Assets	268 000	150 000	60 000	59 000
Total Assets	333 000	256 000	174 000	64 000
Total Equity	46 000	−85 000	−100 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	5 000	13 000	−17 000
Unpaid Taxes	123 000	157 000	143 000	58 000
Dividends	0	0	0	0
Other Current Debt	150 000	179 000	119 000	11 000
Total Current Debt	287 000	341 000	274 000	52 000
Total Equity and Debt	333 000	256 000	174 000	64 000

Financial indicators	2022	2021	2020	2019
Return on Equity	286,96 %	−17,65 %	112 %	33,33 %
Debt-to-Equity Ratio	0	−0	−0	0
Operating Profit Margin	11,23 %	1,64 %	−12,13 %	0,71 %
Current Ratio	0,93	0,44	0,22	1,13
Quick Ratio	1,39	0,61	0,24	7,38
Equity Ratio	0,14	−0,33	−0,57	0,19
Gross Profit Margin	93,36 %	96,56 %	89,17 %	89,29 %