SALGSKOMPETANSE AS

0484 OSLO

Finances

Share Ownership

Return on Equity

−111,7 %

Current Ratio

0,83

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 822 000	2 503 000	765 000	354 000
Net Income	210 000	−455 000	409 000	−59 000
Total Assets	1 291 000	296 000	412 000	13 000
Total Equity	−188 000	−398 000	74 000	−335 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 822 000	2 503 000	765 000	354 000
Expenditure	8 606 000	2 958 000	356 000	414 000
Operating Profit	216 000	−454 000	409 000	−59 000
Financial Income	0	0	0	0
Financial Costs	7 000	1 000	1 000	0
Financial Balance	−7 000	−1 000	−1 000	0
Earnings Before Tax	210 000	−455 000	409 000	−59 000
Tax	0	0	0	0
Net Income	210 000	−455 000	409 000	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 000	0	0	0
Total Current Assets	1 221 000	296 000	412 000	13 000
Total Assets	1 291 000	296 000	412 000	13 000
Total Retained Equity	−338 000	−548 000	−76 000	−485 000
Total Equity	−188 000	−398 000	74 000	−335 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 479 000	695 000	339 000	349 000
Total Equity and Debt	1 291 000	296 000	412 000	13 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 822 000	2 503 000	765 000	352 000
Other Income	0	0	0	3 000
Revenue	8 822 000	2 503 000	765 000	354 000
Cost of Goods Sold	2 186 000	0	0	0
Salary Costs	4 290 000	1 206 000	8 000	0
Depreciation	5 000	0	0	0
Impairment	0	0	0	0
Expenditure	8 606 000	2 958 000	356 000	414 000
Operating Profit	216 000	−454 000	409 000	−59 000
Financial Income	0	0	0	0
Financial Costs	7 000	1 000	1 000	0
Financial Balance	−7 000	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	210 000	−455 000	409 000	−59 000

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	70 000	0	0	0
Total Tangible Assets	70 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	70 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	719 000	315 000	399 000	0
Total Current Assets	1 221 000	296 000	412 000	13 000
Total Assets	1 291 000	296 000	412 000	13 000
Total Equity	−188 000	−398 000	74 000	−335 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	449 000	228 000	24 000	15 000
Unpaid Taxes	773 000	353 000	150 000	90 000
Dividends	0	0	0	0
Other Current Debt	257 000	113 000	164 000	244 000
Total Current Debt	1 479 000	695 000	339 000	349 000
Total Equity and Debt	1 291 000	296 000	412 000	13 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−111,7 %	114,32 %	552,7 %	17,61 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	2,45 %	−18,14 %	53,46 %	−16,67 %
Current Ratio	0,83	0,43	1,22	0,04
Quick Ratio	0,83	0,43	1,22	0,04
Equity Ratio	−0,15	−1,34	0,18	−25,77
Gross Profit Margin	75,22 %	100 %	100 %	100 %