SALONG KARMA AS

7099 FLATÅSEN

Finances

Return on Equity

250,52 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 491 000	6 400 000	5 909 000	6 540 000
Net Income	724 000	841 000	825 000	883 000
Total Assets	2 443 000	4 003 000	4 061 000	3 820 000
Total Equity	289 000	265 000	1 797 000	2 472 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 491 000	6 400 000	5 909 000	6 540 000
Expenditure	5 559 000	5 322 000	4 852 000	5 404 000
Operating Profit	930 000	1 078 000	1 057 000	1 135 000
Financial Income	0	0	1 000	3 000
Financial Costs	0	0	0	2 000
Financial Balance	0	0	1 000	1 000
Earnings Before Tax	930 000	1 078 000	1 058 000	1 135 000
Tax	206 000	237 000	233 000	252 000
Net Income	724 000	841 000	825 000	883 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	29 000	97 000	167 000
Total Current Assets	2 421 000	3 974 000	3 963 000	3 653 000
Total Assets	2 443 000	4 003 000	4 061 000	3 820 000
Total Retained Equity	221 000	197 000	1 695 000	2 370 000
Total Equity	289 000	265 000	1 797 000	2 472 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 154 000	3 738 000	2 264 000	1 348 000
Total Equity and Debt	2 443 000	4 003 000	4 061 000	3 820 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 491 000	6 400 000	5 909 000	6 540 000
Other Income	0	0	1 000	0
Revenue	6 491 000	6 400 000	5 909 000	6 540 000
Cost of Goods Sold	1 092 000	1 058 000	891 000	1 070 000
Salary Costs	3 608 000	3 365 000	3 068 000	3 388 000
Depreciation	1 000	78 000	78 000	78 000
Impairment	0	0	0	0
Expenditure	5 559 000	5 322 000	4 852 000	5 404 000
Operating Profit	930 000	1 078 000	1 057 000	1 135 000
Financial Income	0	0	1 000	3 000
Financial Costs	0	0	0	2 000
Financial Balance	0	0	1 000	1 000
Dividends	700 000	696 000	900 000	0
Net Income	724 000	841 000	825 000	883 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	28 000	18 000	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	1 000	80 000	158 000
Total Tangible Assets	0	1 000	80 000	158 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 000	29 000	97 000	167 000
Stock	409 000	377 000	402 000	428 000
Total Investments	0	0	0	0
Cash, Bank	1 831 000	3 449 000	3 424 000	3 100 000
Total Current Assets	2 421 000	3 974 000	3 963 000	3 653 000
Total Assets	2 443 000	4 003 000	4 061 000	3 820 000
Total Equity	289 000	265 000	1 797 000	2 472 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	103 000	31 000	52 000	11 000
Unpaid Taxes	432 000	406 000	405 000	450 000
Dividends	700 000	696 000	900 000	0
Other Current Debt	718 000	2 358 000	666 000	629 000
Total Current Debt	2 154 000	3 738 000	2 264 000	1 348 000
Total Equity and Debt	2 443 000	4 003 000	4 061 000	3 820 000

Financial indicators	2022	2021	2020	2019
Return on Equity	250,52 %	317,36 %	45,91 %	35,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,33 %	16,84 %	17,89 %	17,35 %
Current Ratio	1,12	1,06	1,75	2,71
Quick Ratio	1,39	1,18	2,13	3,97
Equity Ratio	0,12	0,07	0,44	0,65
Gross Profit Margin	83,18 %	83,47 %	84,92 %	83,64 %