KEN SALAMONSEN BYGG AS

9801 VADSØ

Finances

Share Ownership

Return on Equity

−15,69 %

Current Ratio

0,48

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 631 000	872 000	920 000	1 132 000
Net Income	43 000	−73 000	40 000	−101 000
Total Assets	317 000	160 000	201 000	90 000
Total Equity	−274 000	−317 000	−245 000	−284 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 631 000	872 000	920 000	1 132 000
Expenditure	1 587 000	945 000	880 000	1 233 000
Operating Profit	44 000	−73 000	40 000	−101 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	43 000	−73 000	40 000	−101 000
Tax	0	0	0	0
Net Income	43 000	−73 000	40 000	−101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	40 000	50 000	35 000
Total Current Assets	285 000	120 000	151 000	56 000
Total Assets	317 000	160 000	201 000	90 000
Total Retained Equity	−304 000	−347 000	−275 000	−314 000
Total Equity	−274 000	−317 000	−245 000	−284 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	591 000	477 000	446 000	375 000
Total Equity and Debt	317 000	160 000	201 000	90 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 631 000	872 000	918 000	1 132 000
Other Income	0	0	2 000	0
Revenue	1 631 000	872 000	920 000	1 132 000
Cost of Goods Sold	781 000	363 000	286 000	305 000
Salary Costs	597 000	384 000	459 000	753 000
Depreciation	8 000	10 000	13 000	9 000
Impairment	0	0	0	0
Expenditure	1 587 000	945 000	880 000	1 233 000
Operating Profit	44 000	−73 000	40 000	−101 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	43 000	−73 000	40 000	−101 000

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	32 000	40 000	50 000	35 000
Total Tangible Assets	32 000	40 000	50 000	35 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 000	40 000	50 000	35 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	285 000	92 000	151 000	38 000
Total Current Assets	285 000	120 000	151 000	56 000
Total Assets	317 000	160 000	201 000	90 000
Total Equity	−274 000	−317 000	−245 000	−284 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	7 000	59 000	6 000
Unpaid Taxes	94 000	49 000	55 000	36 000
Dividends	0	0	0	0
Other Current Debt	490 000	421 000	331 000	334 000
Total Current Debt	591 000	477 000	446 000	375 000
Total Equity and Debt	317 000	160 000	201 000	90 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,69 %	23,03 %	−16,33 %	35,56 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	2,7 %	−8,37 %	4,35 %	−8,92 %
Current Ratio	0,48	0,25	0,34	0,15
Quick Ratio	0,48	0,25	0,34	0,15
Equity Ratio	−0,86	−1,98	−1,22	−3,16
Gross Profit Margin	52,12 %	58,37 %	68,91 %	73,06 %