SCAN SALMON AS

6037 EIDSNES

Finances

Share Ownership

Return on Equity

8,81 %

Current Ratio

2,17

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 020 000	1 121 000	1 206 000	1 150 000
Net Income	315 000	368 000	−39 000	−257 000
Total Assets	4 465 000	4 348 000	4 535 000	4 298 000
Total Equity	3 575 000	3 259 000	2 891 000	2 930 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 020 000	1 121 000	1 206 000	1 150 000
Expenditure	588 000	505 000	1 198 000	1 387 000
Operating Profit	432 000	616 000	9 000	−237 000
Financial Income	13 000	0	0	0
Financial Costs	25 000	164 000	14 000	20 000
Financial Balance	−12 000	−164 000	−14 000	−20 000
Earnings Before Tax	420 000	452 000	−5 000	−257 000
Tax	105 000	84 000	34 000	0
Net Income	315 000	368 000	−39 000	−257 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 314 000	3 195 000	3 049 000	3 241 000
Total Current Assets	1 151 000	1 153 000	1 486 000	1 057 000
Total Assets	4 465 000	4 348 000	4 535 000	4 298 000
Total Retained Equity	3 375 000	3 059 000	2 691 000	2 730 000
Total Equity	3 575 000	3 259 000	2 891 000	2 930 000
Total Long-Term Debt	361 000	500 000	0	0
Total Current Debt	530 000	588 000	1 644 000	1 368 000
Total Equity and Debt	4 465 000	4 348 000	4 535 000	4 298 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 020 000	1 121 000	1 206 000	1 150 000
Revenue	1 020 000	1 121 000	1 206 000	1 150 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	155 000	155 000	193 000	168 000
Impairment	0	0	0	0
Expenditure	588 000	505 000	1 198 000	1 387 000
Operating Profit	432 000	616 000	9 000	−237 000
Financial Income	13 000	0	0	0
Financial Costs	25 000	164 000	14 000	20 000
Financial Balance	−12 000	−164 000	−14 000	−20 000
Dividends	0	0	0	100 000
Net Income	315 000	368 000	−39 000	−257 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 033 000	2 142 000	2 251 000	2 361 000
Machinery and Plant Facilities	89 000	135 000	181 000	265 000
Fixtures	0	0	0	0
Total Tangible Assets	2 122 000	2 278 000	2 433 000	2 625 000
Total Fiancial Fixed Assets	1 192 000	917 000	616 000	616 000
Total Fixed Assets	3 314 000	3 195 000	3 049 000	3 241 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	688 000	456 000	340 000
Total Current Assets	1 151 000	1 153 000	1 486 000	1 057 000
Total Assets	4 465 000	4 348 000	4 535 000	4 298 000
Total Equity	3 575 000	3 259 000	2 891 000	2 930 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	361 000	500 000	0	0
Creditors	307 000	226 000	1 216 000	1 105 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	100 000
Other Current Debt	0	13 000	162 000	32 000
Total Current Debt	530 000	588 000	1 644 000	1 368 000
Total Equity and Debt	4 465 000	4 348 000	4 535 000	4 298 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,81 %	11,29 %	−1,35 %	−8,77 %
Debt-to-Equity Ratio	0,1	0,15	0	0
Operating Profit Margin	42,35 %	54,95 %	0,75 %	−20,61 %
Current Ratio	2,17	1,96	0,9	0,77
Quick Ratio	2,17	1,96	0,9	0,77
Equity Ratio	0,8	0,75	0,64	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %