SALUTEM AS

0160 OSLO

Finances

Share Ownership

Return on Equity

4,33 %

Current Ratio

31,5

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 623 000	15 162 000	−9 911 000	−21 757 000
Net Income	2 273 000	14 773 000	−10 277 000	−22 228 000
Total Assets	55 531 000	50 741 000	33 796 000	26 086 000
Total Equity	52 534 000	48 167 000	31 758 000	24 476 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 623 000	15 162 000	−9 911 000	−21 757 000
Expenditure	253 000	245 000	333 000	398 000
Operating Profit	2 370 000	14 917 000	−10 244 000	−22 155 000
Financial Income	0	0	0	0
Financial Costs	97 000	144 000	33 000	73 000
Financial Balance	−97 000	−144 000	−33 000	−73 000
Earnings Before Tax	2 273 000	14 773 000	−10 277 000	−22 228 000
Tax	0	0	0	0
Net Income	2 273 000	14 773 000	−10 277 000	−22 228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 154 000	50 397 000	31 836 000	25 466 000
Total Current Assets	378 000	344 000	1 960 000	620 000
Total Assets	55 531 000	50 741 000	33 796 000	26 086 000
Total Retained Equity	−35 529 000	−37 802 000	−52 575 000	−42 298 000
Total Equity	52 534 000	48 167 000	31 758 000	24 476 000
Total Long-Term Debt	2 985 000	2 501 000	2 001 000	1 605 000
Total Current Debt	12 000	74 000	37 000	5 000
Total Equity and Debt	55 531 000	50 741 000	33 796 000	26 086 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	−9 911 000	−21 757 000
Other Income	2 623 000	15 162 000	0	0
Revenue	2 623 000	15 162 000	−9 911 000	−21 757 000
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	253 000	245 000	333 000	398 000
Operating Profit	2 370 000	14 917 000	−10 244 000	−22 155 000
Financial Income	0	0	0	0
Financial Costs	97 000	144 000	33 000	73 000
Financial Balance	−97 000	−144 000	−33 000	−73 000
Dividends	0	0	0	0
Net Income	2 273 000	14 773 000	−10 277 000	−22 228 000

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	55 154 000	50 397 000	31 836 000	25 466 000
Total Fixed Assets	55 154 000	50 397 000	31 836 000	25 466 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	378 000	344 000	1 960 000	620 000
Total Current Assets	378 000	344 000	1 960 000	620 000
Total Assets	55 531 000	50 741 000	33 796 000	26 086 000
Total Equity	52 534 000	48 167 000	31 758 000	24 476 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 985 000	2 501 000	2 001 000	1 605 000
Creditors	0	18 000	37 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	55 000	0	0
Total Current Debt	12 000	74 000	37 000	5 000
Total Equity and Debt	55 531 000	50 741 000	33 796 000	26 086 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,33 %	30,67 %	−32,36 %	−90,82 %
Debt-to-Equity Ratio	0,06	0,05	0,06	0,07
Operating Profit Margin	90,35 %	98,38 %	103,36 %	101,83 %
Current Ratio	31,5	4,65	52,97	124
Quick Ratio	31,5	4,65	52,97	124
Equity Ratio	0,95	0,95	0,94	0,94
Gross Profit Margin	100 %	100 %	100 %	100 %