SALBERG TRENING OG FYSIOTERAPI AS

7052 TRONDHEIM

Finances

Share Ownership

Return on Equity

455,45 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 707 000	1 476 000	1 370 000	1 477 000
Net Income	460 000	1 012 000	264 000	358 000
Total Assets	832 000	1 398 000	3 062 000	2 744 000
Total Equity	101 000	1 112 000	2 693 000	2 429 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 707 000	1 476 000	1 370 000	1 477 000
Expenditure	1 117 000	1 073 000	993 000	1 016 000
Operating Profit	590 000	402 000	378 000	460 000
Financial Income	0	710 000	3 000	1 000
Financial Costs	0	15 000	43 000	0
Financial Balance	0	695 000	−40 000	1 000
Earnings Before Tax	590 000	1 098 000	338 000	461 000
Tax	130 000	85 000	74 000	103 000
Net Income	460 000	1 012 000	264 000	358 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	32 000	32 000	32 000
Total Current Assets	800 000	1 366 000	3 030 000	2 712 000
Total Assets	832 000	1 398 000	3 062 000	2 744 000
Total Retained Equity	1 000	1 012 000	2 593 000	2 329 000
Total Equity	101 000	1 112 000	2 693 000	2 429 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	732 000	286 000	369 000	315 000
Total Equity and Debt	832 000	1 398 000	3 062 000	2 744 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	170 000	152 000	249 000	1 477 000
Other Income	1 537 000	1 324 000	1 121 000	0
Revenue	1 707 000	1 476 000	1 370 000	1 477 000
Cost of Goods Sold	0	0	0	0
Salary Costs	728 000	709 000	686 000	710 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 117 000	1 073 000	993 000	1 016 000
Operating Profit	590 000	402 000	378 000	460 000
Financial Income	0	710 000	3 000	1 000
Financial Costs	0	15 000	43 000	0
Financial Balance	0	695 000	−40 000	1 000
Dividends	460 000	0	0	0
Net Income	460 000	1 012 000	264 000	358 000

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	32 000	32 000	32 000	32 000
Total Tangible Assets	32 000	32 000	32 000	32 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 000	32 000	32 000	32 000
Stock	0	0	0	0
Total Investments	0	0	1 667 000	1 700 000
Cash, Bank	710 000	1 366 000	1 361 000	958 000
Total Current Assets	800 000	1 366 000	3 030 000	2 712 000
Total Assets	832 000	1 398 000	3 062 000	2 744 000
Total Equity	101 000	1 112 000	2 693 000	2 429 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	5 000
Unpaid Taxes	62 000	72 000	97 000	63 000
Dividends	460 000	0	0	0
Other Current Debt	80 000	128 000	197 000	144 000
Total Current Debt	732 000	286 000	369 000	315 000
Total Equity and Debt	832 000	1 398 000	3 062 000	2 744 000

Financial indicators	2022	2021	2020	2019
Return on Equity	455,45 %	91,01 %	9,8 %	14,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	34,56 %	27,24 %	27,59 %	31,14 %
Current Ratio	1,09	4,78	8,21	8,61
Quick Ratio	1,09	4,78	8,21	8,61
Equity Ratio	0,12	0,8	0,88	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %