SALONG 2000 AS

8800 SANDNESSJØEN

Finances

Share Ownership

Return on Equity

30,16 %

Current Ratio

1,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	827 000	778 000	723 000	682 000
Net Income	38 000	−52 000	7 000	32 000
Total Assets	283 000	230 000	410 000	344 000
Total Equity	126 000	88 000	240 000	233 000

Income (NOK)	2022	2021	2020	2019
Revenue	827 000	778 000	723 000	682 000
Expenditure	788 000	836 000	715 000	641 000
Operating Profit	40 000	−57 000	9 000	40 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	40 000	−57 000	9 000	40 000
Tax	2 000	−5 000	2 000	9 000
Net Income	38 000	−52 000	7 000	32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	36 000	66 000	115 000
Total Current Assets	272 000	194 000	344 000	229 000
Total Assets	283 000	230 000	410 000	344 000
Total Retained Equity	26 000	−12 000	90 000	83 000
Total Equity	126 000	88 000	240 000	233 000
Total Long-Term Debt	0	0	5 000	6 000
Total Current Debt	157 000	142 000	165 000	105 000
Total Equity and Debt	283 000	230 000	410 000	344 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	825 000	773 000	721 000	682 000
Other Income	2 000	5 000	2 000	0
Revenue	827 000	778 000	723 000	682 000
Cost of Goods Sold	54 000	71 000	42 000	39 000
Salary Costs	515 000	565 000	465 000	384 000
Depreciation	30 000	30 000	50 000	51 000
Impairment	0	0	0	0
Expenditure	788 000	836 000	715 000	641 000
Operating Profit	40 000	−57 000	9 000	40 000
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	38 000	−52 000	7 000	32 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	36 000	66 000	115 000
Total Tangible Assets	7 000	36 000	66 000	115 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	36 000	66 000	115 000
Stock	59 000	59 000	70 000	67 000
Total Investments	0	0	0	0
Cash, Bank	213 000	134 000	217 000	143 000
Total Current Assets	272 000	194 000	344 000	229 000
Total Assets	283 000	230 000	410 000	344 000
Total Equity	126 000	88 000	240 000	233 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	5 000	6 000
Creditors	16 000	12 000	8 000	7 000
Unpaid Taxes	70 000	48 000	67 000	52 000
Dividends	0	0	0	0
Other Current Debt	65 000	82 000	86 000	47 000
Total Current Debt	157 000	142 000	165 000	105 000
Total Equity and Debt	283 000	230 000	410 000	344 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,16 %	−59,09 %	2,92 %	13,73 %
Debt-to-Equity Ratio	0	0	0,02	0,03
Operating Profit Margin	4,84 %	−7,33 %	1,24 %	5,87 %
Current Ratio	1,73	1,37	2,08	2,18
Quick Ratio	2,78	2,34	3,62	6,03
Equity Ratio	0,45	0,38	0,59	0,68
Gross Profit Margin	93,47 %	90,87 %	94,19 %	94,28 %