SALCOM EIENDOM AS

7300 ORKANGER

Finances

Share Ownership

Return on Equity

742,17 %

Current Ratio

3,37

Debt-to-Equity Ratio

−78,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	381 000	2 291 000	709 000	351 000
Net Income	−616 000	−221 000	−726 000	−411 000
Total Assets	7 689 000	8 989 000	15 348 000	15 825 000
Total Equity	−83 000	466 000	32 000	497 000

Income (NOK)	2022	2021	2020	2019
Revenue	381 000	2 291 000	709 000	351 000
Expenditure	352 000	2 294 000	1 270 000	429 000
Operating Profit	30 000	−2 000	−561 000	−78 000
Financial Income	0	2 000	4 000	5 000
Financial Costs	334 000	283 000	374 000	474 000
Financial Balance	−334 000	−281 000	−370 000	−469 000
Earnings Before Tax	−304 000	−283 000	−931 000	−547 000
Tax	312 000	−62 000	−205 000	−135 000
Net Income	−616 000	−221 000	−726 000	−411 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 571 000	4 120 000	4 460 000	4 547 000
Total Current Assets	4 118 000	4 869 000	10 888 000	11 277 000
Total Assets	7 689 000	8 989 000	15 348 000	15 825 000
Total Retained Equity	−183 000	366 000	−68 000	397 000
Total Equity	−83 000	466 000	32 000	497 000
Total Long-Term Debt	6 549 000	6 617 000	11 254 000	11 137 000
Total Current Debt	1 222 000	1 906 000	4 062 000	4 190 000
Total Equity and Debt	7 689 000	8 989 000	15 348 000	15 825 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 925 000	350 000	0
Other Income	381 000	366 000	359 000	351 000
Revenue	381 000	2 291 000	709 000	351 000
Cost of Goods Sold	0	1 659 000	855 000	1 000
Salary Costs	0	0	0	1 000
Depreciation	218 000	218 000	218 000	218 000
Impairment	0	0	0	0
Expenditure	352 000	2 294 000	1 270 000	429 000
Operating Profit	30 000	−2 000	−561 000	−78 000
Financial Income	0	2 000	4 000	5 000
Financial Costs	334 000	283 000	374 000	474 000
Financial Balance	−334 000	−281 000	−370 000	−469 000
Dividends	0	0	0	0
Net Income	−616 000	−221 000	−726 000	−411 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	331 000	453 000	322 000
Real Eastate	3 571 000	3 789 000	4 007 000	4 225 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 571 000	3 789 000	4 007 000	4 225 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 571 000	4 120 000	4 460 000	4 547 000
Stock	4 015 000	4 015 000	10 273 000	10 950 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	4 118 000	4 869 000	10 888 000	11 277 000
Total Assets	7 689 000	8 989 000	15 348 000	15 825 000
Total Equity	−83 000	466 000	32 000	497 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 549 000	6 617 000	11 254 000	11 137 000
Creditors	20 000	14 000	22 000	48 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	247 000	165 000	165 000	165 000
Total Current Debt	1 222 000	1 906 000	4 062 000	4 190 000
Total Equity and Debt	7 689 000	8 989 000	15 348 000	15 825 000

Financial indicators	2022	2021	2020	2019
Return on Equity	742,17 %	−47,42 %	−2 268,75 %	−82,7 %
Debt-to-Equity Ratio	−78,9	14,2	351,69	22,41
Operating Profit Margin	7,87 %	−0,09 %	−79,13 %	−22,22 %
Current Ratio	3,37	2,55	2,68	2,69
Quick Ratio	−1,47	−2,31	−1,75	−1,67
Equity Ratio	−0,01	0,05	0	0,03
Gross Profit Margin	100 %	27,59 %	−20,59 %	99,72 %