SALC AS

0162 OSLO

Finances

Return on Equity

67,06 %

Current Ratio

3,1

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	648 000	0	0	0
Net Income	5 698 000	1 840 000	822 000	963 000
Total Assets	12 879 000	4 945 000	2 966 000	2 145 000
Total Equity	8 497 000	2 800 000	2 963 000	2 142 000

Income (NOK)	2022	2021	2020	2019
Revenue	648 000	0	0	0
Expenditure	269 000	11 000	15 000	13 000
Operating Profit	379 000	−11 000	−15 000	−13 000
Financial Income	5 665 000	1 941 000	840 000	980 000
Financial Costs	251 000	67 000	0	1 000
Financial Balance	5 414 000	1 874 000	840 000	979 000
Earnings Before Tax	5 793 000	1 863 000	825 000	967 000
Tax	95 000	23 000	3 000	4 000
Net Income	5 698 000	1 840 000	822 000	963 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	1 913 000	1 913 000	1 913 000
Total Current Assets	12 879 000	3 032 000	1 054 000	233 000
Total Assets	12 879 000	4 945 000	2 966 000	2 145 000
Total Retained Equity	8 467 000	2 770 000	2 933 000	2 112 000
Total Equity	8 497 000	2 800 000	2 963 000	2 142 000
Total Long-Term Debt	230 000	121 000	0	0
Total Current Debt	4 152 000	2 025 000	3 000	4 000
Total Equity and Debt	12 879 000	4 945 000	2 966 000	2 145 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	648 000	0	0	0
Other Income	0	0	0	0
Revenue	648 000	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	269 000	11 000	15 000	13 000
Operating Profit	379 000	−11 000	−15 000	−13 000
Financial Income	5 665 000	1 941 000	840 000	980 000
Financial Costs	251 000	67 000	0	1 000
Financial Balance	5 414 000	1 874 000	840 000	979 000
Dividends	0	0	0	0
Net Income	5 698 000	1 840 000	822 000	963 000

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	0	1 913 000	1 913 000	1 913 000
Total Fixed Assets	0	1 913 000	1 913 000	1 913 000
Stock	0	0	0	0
Total Investments	11 298 000	1 827 000	0	0
Cash, Bank	50 000	1 205 000	1 054 000	233 000
Total Current Assets	12 879 000	3 032 000	1 054 000	233 000
Total Assets	12 879 000	4 945 000	2 966 000	2 145 000
Total Equity	8 497 000	2 800 000	2 963 000	2 142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	230 000	121 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	165 000	0	0	0
Total Current Debt	4 152 000	2 025 000	3 000	4 000
Total Equity and Debt	12 879 000	4 945 000	2 966 000	2 145 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,06 %	65,71 %	27,74 %	44,96 %
Debt-to-Equity Ratio	0,03	0,04	0	0
Operating Profit Margin	58,49 %	-	-	-
Current Ratio	3,1	1,5	351,33	58,25
Quick Ratio	3,1	1,5	351,33	58,25
Equity Ratio	0,66	0,57	1	1
Gross Profit Margin	100 %	-	-	-