SALANGEN FORRETNINGSBYGG AS

9017 TROMSØ

Finances

Share Ownership

Return on Equity

−12,16 %

Current Ratio

1,99

Debt-to-Equity Ratio

8,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 193 000	7 508 000	6 603 000	6 591 000
Net Income	−653 000	119 000	369 000	338 000
Total Assets	51 551 000	51 865 000	49 867 000	51 180 000
Total Equity	5 370 000	6 023 000	5 903 000	5 534 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 193 000	7 508 000	6 603 000	6 591 000
Expenditure	3 127 000	6 037 000	4 598 000	4 432 000
Operating Profit	1 065 000	1 471 000	2 006 000	2 159 000
Financial Income	68 000	22 000	22 000	22 000
Financial Costs	1 970 000	1 309 000	1 532 000	1 748 000
Financial Balance	−1 902 000	−1 287 000	−1 510 000	−1 726 000
Earnings Before Tax	−837 000	184 000	495 000	433 000
Tax	−184 000	65 000	126 000	95 000
Net Income	−653 000	119 000	369 000	338 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	49 515 000	46 194 000	47 754 000	48 574 000
Total Current Assets	2 036 000	5 671 000	2 113 000	2 607 000
Total Assets	51 551 000	51 865 000	49 867 000	51 180 000
Total Retained Equity	5 270 000	5 923 000	5 803 000	5 434 000
Total Equity	5 370 000	6 023 000	5 903 000	5 534 000
Total Long-Term Debt	45 156 000	43 890 000	41 625 000	43 340 000
Total Current Debt	1 025 000	1 953 000	2 339 000	2 306 000
Total Equity and Debt	51 551 000	51 865 000	49 867 000	51 180 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	368 000
Other Income	4 193 000	7 508 000	6 603 000	6 223 000
Revenue	4 193 000	7 508 000	6 603 000	6 591 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 066 000	757 000	754 000	748 000
Depreciation	1 757 000	1 625 000	1 731 000	1 601 000
Impairment	0	0	0	0
Expenditure	3 127 000	6 037 000	4 598 000	4 432 000
Operating Profit	1 065 000	1 471 000	2 006 000	2 159 000
Financial Income	68 000	22 000	22 000	22 000
Financial Costs	1 970 000	1 309 000	1 532 000	1 748 000
Financial Balance	−1 902 000	−1 287 000	−1 510 000	−1 726 000
Dividends	0	0	0	0
Net Income	−653 000	119 000	369 000	338 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	49 400 000	46 136 000	47 754 000	48 566 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	115 000	59 000	0	8 000
Total Tangible Assets	49 515 000	46 194 000	47 754 000	48 574 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	49 515 000	46 194 000	47 754 000	48 574 000
Stock	0	0	0	0
Total Investments	29 000	29 000	29 000	29 000
Cash, Bank	555 000	3 682 000	692 000	1 067 000
Total Current Assets	2 036 000	5 671 000	2 113 000	2 607 000
Total Assets	51 551 000	51 865 000	49 867 000	51 180 000
Total Equity	5 370 000	6 023 000	5 903 000	5 534 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	45 156 000	43 890 000	41 625 000	43 340 000
Creditors	53 000	1 123 000	1 181 000	1 034 000
Unpaid Taxes	191 000	43 000	134 000	293 000
Dividends	0	0	0	0
Other Current Debt	781 000	607 000	712 000	696 000
Total Current Debt	1 025 000	1 953 000	2 339 000	2 306 000
Total Equity and Debt	51 551 000	51 865 000	49 867 000	51 180 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12,16 %	1,98 %	6,25 %	6,11 %
Debt-to-Equity Ratio	8,41	7,29	7,05	7,83
Operating Profit Margin	25,4 %	19,59 %	30,38 %	32,76 %
Current Ratio	1,99	2,9	0,9	1,13
Quick Ratio	1,99	2,9	0,9	1,13
Equity Ratio	0,1	0,12	0,12	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %