SALONG 64 AS

1706 SARPSBORG

Finances

Share Ownership

Return on Equity

87,05 %

Current Ratio

2,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 371 000	1 990 000	1 764 000	1 836 000
Net Income	531 000	412 000	138 000	196 000
Total Assets	1 052 000	1 174 000	733 000	614 000
Total Equity	610 000	779 000	467 000	329 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 371 000	1 990 000	1 764 000	1 836 000
Expenditure	1 693 000	1 451 000	1 551 000	1 580 000
Operating Profit	679 000	528 000	177 000	251 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	1 000	1 000
Earnings Before Tax	680 000	529 000	178 000	252 000
Tax	150 000	117 000	40 000	56 000
Net Income	531 000	412 000	138 000	196 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 000	21 000	138 000	43 000
Total Current Assets	1 036 000	1 153 000	596 000	571 000
Total Assets	1 052 000	1 174 000	733 000	614 000
Total Retained Equity	560 000	729 000	417 000	279 000
Total Equity	610 000	779 000	467 000	329 000
Total Long-Term Debt	0	0	4 000	0
Total Current Debt	443 000	395 000	262 000	285 000
Total Equity and Debt	1 052 000	1 174 000	733 000	614 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 371 000	1 985 000	1 764 000	1 833 000
Other Income	0	5 000	0	3 000
Revenue	2 371 000	1 990 000	1 764 000	1 836 000
Cost of Goods Sold	98 000	127 000	72 000	70 000
Salary Costs	1 242 000	960 000	1 089 000	1 175 000
Depreciation	5 000	20 000	26 000	20 000
Impairment	0	0	0	0
Expenditure	1 693 000	1 451 000	1 551 000	1 580 000
Operating Profit	679 000	528 000	177 000	251 000
Financial Income	2 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	1 000	1 000
Dividends	0	0	0	200 000
Net Income	531 000	412 000	138 000	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	17 000	21 000	26 000	44 000
Fixtures	0	0	112 000	0
Total Tangible Assets	17 000	21 000	138 000	43 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 000	21 000	138 000	43 000
Stock	24 000	24 000	34 000	71 000
Total Investments	0	0	0	0
Cash, Bank	994 000	1 106 000	559 000	489 000
Total Current Assets	1 036 000	1 153 000	596 000	571 000
Total Assets	1 052 000	1 174 000	733 000	614 000
Total Equity	610 000	779 000	467 000	329 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	4 000	0
Creditors	13 000	12 000	0	0
Unpaid Taxes	154 000	172 000	142 000	137 000
Dividends	0	0	0	200 000
Other Current Debt	126 000	90 000	84 000	91 000
Total Current Debt	443 000	395 000	262 000	285 000
Total Equity and Debt	1 052 000	1 174 000	733 000	614 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,05 %	52,89 %	29,55 %	59,57 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	28,64 %	26,53 %	10,03 %	13,67 %
Current Ratio	2,34	2,92	2,27	2
Quick Ratio	2,47	3,11	2,61	2,67
Equity Ratio	0,58	0,66	0,64	0,54
Gross Profit Margin	95,87 %	93,62 %	95,92 %	96,19 %