SELMA BLIKKENSLAGERVERKSTED AS

2413 ELVERUM

Finances

Share Ownership

Return on Equity

58,23 %

Current Ratio

4,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 107 000	573 000	308 000	218 000
Net Income	683 000	294 000	84 000	−126 000
Total Assets	1 450 000	1 053 000	441 000	356 000
Total Equity	1 173 000	489 000	196 000	111 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 107 000	573 000	308 000	218 000
Expenditure	424 000	279 000	224 000	344 000
Operating Profit	683 000	294 000	84 000	−126 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	683 000	294 000	84 000	−126 000
Tax	0	0	0	0
Net Income	683 000	294 000	84 000	−126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	165 000	201 000	44 000	55 000
Total Current Assets	1 285 000	852 000	397 000	301 000
Total Assets	1 450 000	1 053 000	441 000	356 000
Total Retained Equity	1 073 000	389 000	96 000	11 000
Total Equity	1 173 000	489 000	196 000	111 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	277 000	564 000	245 000	244 000
Total Equity and Debt	1 450 000	1 053 000	441 000	356 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 107 000	508 000	308 000	218 000
Other Income	0	65 000	0	0
Revenue	1 107 000	573 000	308 000	218 000
Cost of Goods Sold	272 000	173 000	127 000	169 000
Salary Costs	17 000	17 000	14 000	83 000
Depreciation	35 000	13 000	11 000	14 000
Impairment	0	0	0	0
Expenditure	424 000	279 000	224 000	344 000
Operating Profit	683 000	294 000	84 000	−126 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	683 000	294 000	84 000	−126 000

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	165 000	201 000	44 000	55 000
Total Tangible Assets	165 000	201 000	44 000	55 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	165 000	201 000	44 000	55 000
Stock	63 000	78 000	78 000	74 000
Total Investments	0	0	0	0
Cash, Bank	723 000	182 000	51 000	24 000
Total Current Assets	1 285 000	852 000	397 000	301 000
Total Assets	1 450 000	1 053 000	441 000	356 000
Total Equity	1 173 000	489 000	196 000	111 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	51 000	14 000	0
Unpaid Taxes	71 000	131 000	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	207 000	382 000	231 000	243 000
Total Current Debt	277 000	564 000	245 000	244 000
Total Equity and Debt	1 450 000	1 053 000	441 000	356 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,23 %	60,12 %	42,86 %	−113,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	61,7 %	51,31 %	27,27 %	−57,8 %
Current Ratio	4,64	1,51	1,62	1,23
Quick Ratio	6	1,75	2,38	1,77
Equity Ratio	0,81	0,46	0,44	0,31
Gross Profit Margin	75,43 %	69,81 %	58,77 %	22,48 %