SALONG MITCH AS

0963 OSLO

Finances

Share Ownership

Return on Equity

895 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 758 000	4 386 000	4 281 000	5 125 000
Net Income	895 000	684 000	814 000	947 000
Total Assets	1 923 000	1 657 000	2 005 000	1 967 000
Total Equity	100 000	100 000	207 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 758 000	4 386 000	4 281 000	5 125 000
Expenditure	3 615 000	3 502 000	3 226 000	3 917 000
Operating Profit	1 144 000	885 000	1 055 000	1 207 000
Financial Income	4 000	1 000	4 000	6 000
Financial Costs	3 000	7 000	19 000	0
Financial Balance	1 000	−6 000	−15 000	6 000
Earnings Before Tax	1 145 000	878 000	1 040 000	1 213 000
Tax	250 000	194 000	225 000	266 000
Net Income	895 000	684 000	814 000	947 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	4 000	8 000
Total Current Assets	1 923 000	1 657 000	2 001 000	1 959 000
Total Assets	1 923 000	1 657 000	2 005 000	1 967 000
Total Retained Equity	0	0	107 000	0
Total Equity	100 000	100 000	207 000	100 000
Total Long-Term Debt	0	0	300 000	0
Total Current Debt	1 823 000	1 557 000	1 498 000	1 867 000
Total Equity and Debt	1 923 000	1 657 000	2 005 000	1 967 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 758 000	4 385 000	4 229 000	5 125 000
Other Income	0	1 000	52 000	0
Revenue	4 758 000	4 386 000	4 281 000	5 125 000
Cost of Goods Sold	313 000	323 000	291 000	393 000
Salary Costs	2 594 000	2 433 000	2 167 000	2 760 000
Depreciation	0	4 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	3 615 000	3 502 000	3 226 000	3 917 000
Operating Profit	1 144 000	885 000	1 055 000	1 207 000
Financial Income	4 000	1 000	4 000	6 000
Financial Costs	3 000	7 000	19 000	0
Financial Balance	1 000	−6 000	−15 000	6 000
Dividends	895 000	791 000	707 000	947 000
Net Income	895 000	684 000	814 000	947 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	4 000	8 000
Total Tangible Assets	0	0	4 000	8 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	4 000	8 000
Stock	119 000	141 000	198 000	189 000
Total Investments	0	0	0	0
Cash, Bank	1 792 000	1 508 000	1 796 000	1 770 000
Total Current Assets	1 923 000	1 657 000	2 001 000	1 959 000
Total Assets	1 923 000	1 657 000	2 005 000	1 967 000
Total Equity	100 000	100 000	207 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	300 000	0
Creditors	50 000	20 000	39 000	31 000
Unpaid Taxes	379 000	316 000	315 000	347 000
Dividends	895 000	791 000	707 000	947 000
Other Current Debt	250 000	236 000	211 000	276 000
Total Current Debt	1 823 000	1 557 000	1 498 000	1 867 000
Total Equity and Debt	1 923 000	1 657 000	2 005 000	1 967 000

Financial indicators	2022	2021	2020	2019
Return on Equity	895 %	684 %	393,24 %	947 %
Debt-to-Equity Ratio	0	0	1,45	0
Operating Profit Margin	24,04 %	20,18 %	24,64 %	23,55 %
Current Ratio	1,05	1,06	1,34	1,05
Quick Ratio	1,13	1,17	1,54	1,17
Equity Ratio	0,05	0,06	0,1	0,05
Gross Profit Margin	93,42 %	92,64 %	93,2 %	92,33 %