SALONG LAAVEN AS

7212 KORSVEGEN

Finances

Share Ownership

Return on Equity

N/A

Current Ratio

0,99

Debt-to-Equity Ratio

N/A

Key figures (NOK)	2022	2021	2020
Revenue	624 000	641 000	240 000
Net Income	−22 000	13 000	−15 000
Total Assets	216 000	186 000	118 000
Total Equity	0	22 000	9 000

Income (NOK)	2022	2021	2020
Revenue	624 000	641 000	240 000
Expenditure	646 000	625 000	262 000
Operating Profit	−22 000	16 000	−21 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	−22 000	16 000	−21 000
Tax	0	4 000	−6 000
Net Income	−22 000	13 000	−15 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	2 000	2 000	6 000
Total Current Assets	214 000	184 000	112 000
Total Assets	216 000	186 000	118 000
Total Retained Equity	−30 000	−8 000	−21 000
Total Equity	0	22 000	9 000
Total Long-Term Debt	0	0	0
Total Current Debt	216 000	164 000	109 000
Total Equity and Debt	216 000	186 000	118 000

Cash flow (NOK)	2022	2021	2020
Sales Income	624 000	641 000	240 000
Other Income	0	0	0
Revenue	624 000	641 000	240 000
Cost of Goods Sold	66 000	76 000	33 000
Salary Costs	436 000	401 000	117 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	646 000	625 000	262 000
Operating Profit	−22 000	16 000	−21 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	−22 000	13 000	−15 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	2 000	2 000	6 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	2 000	2 000	6 000
Stock	51 000	48 000	47 000
Total Investments	0	0	0
Cash, Bank	126 000	135 000	63 000
Total Current Assets	214 000	184 000	112 000
Total Assets	216 000	186 000	118 000
Total Equity	0	22 000	9 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	9 000	20 000
Unpaid Taxes	93 000	49 000	28 000
Dividends	0	0	0
Other Current Debt	123 000	106 000	61 000
Total Current Debt	216 000	164 000	109 000
Total Equity and Debt	216 000	186 000	118 000

Financial indicators	2022	2021	2020
Return on Equity	-	59,09 %	−166,67 %
Debt-to-Equity Ratio	-	0	0
Operating Profit Margin	−3,53 %	2,5 %	−8,75 %
Current Ratio	0,99	1,12	1,03
Quick Ratio	1,3	1,59	1,81
Equity Ratio	0	0,12	0,08
Gross Profit Margin	89,42 %	88,14 %	86,25 %