SALSIDEN BORETTSLAG

9600 HAMMERFEST

Finances

Share Ownership

Return on Equity

12,56 %

Current Ratio

1,74

Debt-to-Equity Ratio

7,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 145 000	3 887 000	3 942 000	4 477 000
Net Income	1 252 000	880 000	1 055 000	1 437 000
Total Assets	85 928 000	85 861 000	86 559 000	86 446 000
Total Equity	9 967 000	8 715 000	7 836 000	6 781 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 145 000	3 887 000	3 942 000	4 477 000
Expenditure	2 104 000	2 308 000	1 996 000	2 075 000
Operating Profit	2 041 000	1 579 000	1 946 000	2 402 000
Financial Income	29 000	4 000	9 000	12 000
Financial Costs	818 000	704 000	901 000	977 000
Financial Balance	−789 000	−700 000	−892 000	−965 000
Earnings Before Tax	2 041 000	1 579 000	1 946 000	2 402 000
Tax	0	0	0	0
Net Income	1 252 000	880 000	1 055 000	1 437 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	83 273 000	83 273 000	83 273 000	83 273 000
Total Current Assets	2 655 000	2 589 000	3 286 000	3 173 000
Total Assets	85 928 000	85 861 000	86 559 000	86 446 000
Total Retained Equity	8 688 000	7 809 000	6 754 000	5 317 000
Total Equity	9 967 000	8 715 000	7 836 000	6 781 000
Total Long-Term Debt	74 430 000	75 800 000	77 222 000	79 191 000
Total Current Debt	1 530 000	1 346 000	1 501 000	474 000
Total Equity and Debt	85 928 000	85 861 000	86 559 000	86 446 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 145 000	3 887 000	3 942 000	4 477 000
Revenue	4 145 000	3 887 000	3 942 000	4 477 000
Cost of Goods Sold	0	0	0	0
Salary Costs	76 000	74 000	71 000	77 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 104 000	2 308 000	1 996 000	2 075 000
Operating Profit	2 041 000	1 579 000	1 946 000	2 402 000
Financial Income	29 000	4 000	9 000	12 000
Financial Costs	818 000	704 000	901 000	977 000
Financial Balance	−789 000	−700 000	−892 000	−965 000
Dividends	0	0	0	0
Net Income	1 252 000	880 000	1 055 000	1 437 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	83 273 000	83 273 000	83 273 000	83 273 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	83 273 000	83 273 000	83 273 000	83 273 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	83 273 000	83 273 000	83 273 000	83 273 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 375 000	2 335 000	3 034 000	2 987 000
Total Current Assets	2 655 000	2 589 000	3 286 000	3 173 000
Total Assets	85 928 000	85 861 000	86 559 000	86 446 000
Total Equity	9 967 000	8 715 000	7 836 000	6 781 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	74 430 000	75 800 000	77 222 000	79 191 000
Creditors	332 000	259 000	261 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 198 000	1 087 000	1 240 000	474 000
Total Current Debt	1 530 000	1 346 000	1 501 000	474 000
Total Equity and Debt	85 928 000	85 861 000	86 559 000	86 446 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,56 %	10,1 %	13,46 %	21,19 %
Debt-to-Equity Ratio	7,47	8,7	9,85	11,68
Operating Profit Margin	49,24 %	40,62 %	49,37 %	53,65 %
Current Ratio	1,74	1,92	2,19	6,69
Quick Ratio	1,74	1,92	2,19	6,69
Equity Ratio	0,12	0,1	0,09	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %