NORSALMON EIGEDOM AS

6967 HELLEVIK I FJALER

Finances

Share Ownership

Return on Equity

−16,37 %

Current Ratio

7,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	115 000	241 000	48 000	58 000
Net Income	−598 000	−424 000	−48 000	−61 000
Total Assets	3 987 000	4 117 000	3 711 000	3 348 000
Total Equity	3 654 000	3 659 000	3 601 000	3 275 000

Income (NOK)	2022	2021	2020	2019
Revenue	115 000	241 000	48 000	58 000
Expenditure	714 000	664 000	96 000	118 000
Operating Profit	−598 000	−424 000	−48 000	−61 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−598 000	−424 000	−48 000	−61 000
Tax	0	0	0	0
Net Income	−598 000	−424 000	−48 000	−61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 442 000	1 459 000	1 433 000	1 442 000
Total Current Assets	2 545 000	2 658 000	2 278 000	1 906 000
Total Assets	3 987 000	4 117 000	3 711 000	3 348 000
Total Retained Equity	54 000	59 000	1 000	−325 000
Total Equity	3 654 000	3 659 000	3 601 000	3 275 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	333 000	459 000	110 000	74 000
Total Equity and Debt	3 987 000	4 117 000	3 711 000	3 348 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	115 000	241 000	48 000	13 000
Other Income	0	0	0	45 000
Revenue	115 000	241 000	48 000	58 000
Cost of Goods Sold	0	0	0	0
Salary Costs	602 000	453 000	1 000	1 000
Depreciation	17 000	10 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	714 000	664 000	96 000	118 000
Operating Profit	−598 000	−424 000	−48 000	−61 000
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	−598 000	−424 000	−48 000	−61 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	49 000	49 000	49 000	49 000
Real Eastate	1 356 000	1 364 000	1 372 000	1 379 000
Machinery and Plant Facilities	38 000	47 000	13 000	15 000
Fixtures	0	0	0	0
Total Tangible Assets	1 394 000	1 410 000	1 384 000	1 394 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 442 000	1 459 000	1 433 000	1 442 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	204 000	253 000	50 000	3 000
Total Current Assets	2 545 000	2 658 000	2 278 000	1 906 000
Total Assets	3 987 000	4 117 000	3 711 000	3 348 000
Total Equity	3 654 000	3 659 000	3 601 000	3 275 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	57 000	5 000	8 000
Unpaid Taxes	150 000	99 000	0	0
Dividends	0	0	0	0
Other Current Debt	174 000	303 000	105 000	66 000
Total Current Debt	333 000	459 000	110 000	74 000
Total Equity and Debt	3 987 000	4 117 000	3 711 000	3 348 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−16,37 %	−11,59 %	−1,33 %	−1,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−520 %	−175,93 %	−100 %	−105,17 %
Current Ratio	7,64	5,79	20,71	25,76
Quick Ratio	7,64	5,79	20,71	25,76
Equity Ratio	0,92	0,89	0,97	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %