SALMAX GROUP AS

7970 KOLVEREID

Finances

Share Ownership

Return on Equity

9,52 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	178 000	32 000	0
Net Income	4 000	4 000	−10 000
Total Assets	44 000	25 000	20 000
Total Equity	42 000	23 000	20 000

Income (NOK)	2022	2021	2020
Revenue	178 000	32 000	0
Expenditure	175 000	28 000	10 000
Operating Profit	4 000	4 000	−10 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	4 000	4 000	−10 000
Tax	0	0	0
Net Income	4 000	4 000	−10 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	16 000	0	0
Total Current Assets	28 000	25 000	20 000
Total Assets	44 000	25 000	20 000
Total Retained Equity	−3 000	−7 000	−10 000
Total Equity	42 000	23 000	20 000
Total Long-Term Debt	0	0	0
Total Current Debt	2 000	2 000	0
Total Equity and Debt	44 000	25 000	20 000

Cash flow (NOK)	2022	2021	2020
Sales Income	178 000	32 000	0
Other Income	0	0	0
Revenue	178 000	32 000	0
Cost of Goods Sold	0	0	0
Salary Costs	3 000	19 000	0
Depreciation	1 000	0	0
Impairment	0	0	0
Expenditure	175 000	28 000	10 000
Operating Profit	4 000	4 000	−10 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	4 000	4 000	−10 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	16 000	0	0
Total Tangible Assets	16 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	16 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	28 000	23 000	19 000
Total Current Assets	28 000	25 000	20 000
Total Assets	44 000	25 000	20 000
Total Equity	42 000	23 000	20 000
Short-Term Group Debt	2 000	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	2 000	0
Total Current Debt	2 000	2 000	0
Total Equity and Debt	44 000	25 000	20 000

Financial indicators	2022	2021	2020
Return on Equity	9,52 %	17,39 %	−50 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	2,25 %	12,5 %	-
Current Ratio	14	12,5	-
Quick Ratio	14	12,5	-
Equity Ratio	0,95	0,92	1
Gross Profit Margin	100 %	100 %	-