SALHUSMARKA NORD BORETTSLAG

8622 MO I RANA

Finances

Share Ownership

Return on Equity

13,72 %

Current Ratio

16,84

Debt-to-Equity Ratio

3,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	478 000	460 000	472 000	462 000
Net Income	227 000	228 000	176 000	164 000
Total Assets	6 717 000	6 626 000	6 550 000	6 508 000
Total Equity	1 655 000	1 427 000	1 199 000	1 024 000

Income (NOK)	2022	2021	2020	2019
Revenue	478 000	460 000	472 000	462 000
Expenditure	151 000	152 000	193 000	197 000
Operating Profit	327 000	308 000	279 000	264 000
Financial Income	7 000	0	1 000	3 000
Financial Costs	106 000	80 000	104 000	103 000
Financial Balance	−99 000	−80 000	−103 000	−100 000
Earnings Before Tax	227 000	228 000	176 000	164 000
Tax	0	0	0	0
Net Income	227 000	228 000	176 000	164 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 094 000	6 094 000	6 094 000	6 094 000
Total Current Assets	623 000	532 000	456 000	414 000
Total Assets	6 717 000	6 626 000	6 550 000	6 508 000
Total Retained Equity	1 654 000	1 427 000	1 199 000	1 023 000
Total Equity	1 655 000	1 427 000	1 199 000	1 024 000
Total Long-Term Debt	5 026 000	5 169 000	5 317 000	5 452 000
Total Current Debt	37 000	29 000	33 000	32 000
Total Equity and Debt	6 717 000	6 626 000	6 550 000	6 508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	478 000	460 000	472 000	462 000
Revenue	478 000	460 000	472 000	462 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	8 000	8 000	8 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	151 000	152 000	193 000	197 000
Operating Profit	327 000	308 000	279 000	264 000
Financial Income	7 000	0	1 000	3 000
Financial Costs	106 000	80 000	104 000	103 000
Financial Balance	−99 000	−80 000	−103 000	−100 000
Dividends	0	0	0	0
Net Income	227 000	228 000	176 000	164 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 094 000	6 094 000	6 094 000	6 094 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 094 000	6 094 000	6 094 000	6 094 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 094 000	6 094 000	6 094 000	6 094 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	590 000	510 000	435 000	394 000
Total Current Assets	623 000	532 000	456 000	414 000
Total Assets	6 717 000	6 626 000	6 550 000	6 508 000
Total Equity	1 655 000	1 427 000	1 199 000	1 024 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 026 000	5 169 000	5 317 000	5 452 000
Creditors	23 000	22 000	24 000	20 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	14 000	7 000	10 000	12 000
Total Current Debt	37 000	29 000	33 000	32 000
Total Equity and Debt	6 717 000	6 626 000	6 550 000	6 508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,72 %	15,98 %	14,68 %	16,02 %
Debt-to-Equity Ratio	3,04	3,62	4,43	5,32
Operating Profit Margin	68,41 %	66,96 %	59,11 %	57,14 %
Current Ratio	16,84	18,34	13,82	12,94
Quick Ratio	16,84	18,34	13,82	12,94
Equity Ratio	0,25	0,22	0,18	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %