SALVELINUS AS

1388 BORGEN

Finances

Return on Equity

47,7 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	342 000	136 000	−10 000	−12 000
Total Assets	717 000	374 000	240 000	300 000
Total Equity	717 000	374 000	238 000	248 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	8 000	9 000	10 000	11 000
Operating Profit	−8 000	−9 000	−10 000	−11 000
Financial Income	350 000	145 000	0	0
Financial Costs	0	0	0	2 000
Financial Balance	350 000	145 000	0	−2 000
Earnings Before Tax	342 000	136 000	−10 000	−12 000
Tax	0	0	0	0
Net Income	342 000	136 000	−10 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	195 000	45 000	45 000	45 000
Total Current Assets	522 000	329 000	195 000	255 000
Total Assets	717 000	374 000	240 000	300 000
Total Retained Equity	687 000	344 000	208 000	218 000
Total Equity	717 000	374 000	238 000	248 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	0	2 000	52 000
Total Equity and Debt	717 000	374 000	240 000	300 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	8 000	9 000	10 000	11 000
Operating Profit	−8 000	−9 000	−10 000	−11 000
Financial Income	350 000	145 000	0	0
Financial Costs	0	0	0	2 000
Financial Balance	350 000	145 000	0	−2 000
Dividends	0	0	0	0
Net Income	342 000	136 000	−10 000	−12 000

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	195 000	45 000	45 000	45 000
Total Fixed Assets	195 000	45 000	45 000	45 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	522 000	184 000	195 000	255 000
Total Current Assets	522 000	329 000	195 000	255 000
Total Assets	717 000	374 000	240 000	300 000
Total Equity	717 000	374 000	238 000	248 000
Short-Term Group Debt	0	0	0	50 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	2 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	2 000
Total Current Debt	0	0	2 000	52 000
Total Equity and Debt	717 000	374 000	240 000	300 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,7 %	36,36 %	−4,2 %	−4,84 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	-	-	97,5	4,9
Quick Ratio	-	-	97,5	4,9
Equity Ratio	1	1	0,99	0,83
Gross Profit Margin	-	-	-	-