SALHUS EIENDOM AS

8900 BRØNNØYSUND

Finances

Return on Equity

39,68 %

Current Ratio

1,49

Debt-to-Equity Ratio

0,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 019 000	996 000	961 000	961 000
Net Income	1 004 000	634 000	556 000	190 000
Total Assets	4 610 000	4 519 000	4 065 000	4 556 000
Total Equity	2 530 000	1 527 000	893 000	1 087 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 019 000	996 000	961 000	961 000
Expenditure	171 000	137 000	192 000	149 000
Operating Profit	848 000	859 000	769 000	811 000
Financial Income	0	0	0	1 000
Financial Costs	−330 000	46 000	57 000	458 000
Financial Balance	330 000	−46 000	−57 000	−457 000
Earnings Before Tax	1 178 000	813 000	712 000	354 000
Tax	174 000	179 000	157 000	163 000
Net Income	1 004 000	634 000	556 000	190 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 987 000	3 417 000	3 475 000	3 532 000
Total Current Assets	623 000	1 102 000	591 000	1 024 000
Total Assets	4 610 000	4 519 000	4 065 000	4 556 000
Total Retained Equity	2 430 000	1 427 000	793 000	987 000
Total Equity	2 530 000	1 527 000	893 000	1 087 000
Total Long-Term Debt	1 662 000	1 823 000	2 059 000	2 289 000
Total Current Debt	417 000	1 169 000	1 113 000	1 181 000
Total Equity and Debt	4 610 000	4 519 000	4 065 000	4 556 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 019 000	996 000	961 000	961 000
Revenue	1 019 000	996 000	961 000	961 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	57 000	57 000	57 000	57 000
Impairment	0	0	0	0
Expenditure	171 000	137 000	192 000	149 000
Operating Profit	848 000	859 000	769 000	811 000
Financial Income	0	0	0	1 000
Financial Costs	−330 000	46 000	57 000	458 000
Financial Balance	330 000	−46 000	−57 000	−457 000
Dividends	0	0	750 000	800 000
Net Income	1 004 000	634 000	556 000	190 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 510 000	2 567 000	2 625 000	2 682 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 510 000	2 567 000	2 625 000	2 682 000
Total Fiancial Fixed Assets	1 477 000	850 000	850 000	850 000
Total Fixed Assets	3 987 000	3 417 000	3 475 000	3 532 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	604 000	1 084 000	574 000	1 009 000
Total Current Assets	623 000	1 102 000	591 000	1 024 000
Total Assets	4 610 000	4 519 000	4 065 000	4 556 000
Total Equity	2 530 000	1 527 000	893 000	1 087 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 662 000	1 823 000	2 059 000	2 289 000
Creditors	9 000	7 000	0	1 000
Unpaid Taxes	237 000	240 000	216 000	227 000
Dividends	0	0	750 000	800 000
Other Current Debt	7 000	755 000	4 000	6 000
Total Current Debt	417 000	1 169 000	1 113 000	1 181 000
Total Equity and Debt	4 610 000	4 519 000	4 065 000	4 556 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,68 %	41,52 %	62,26 %	17,48 %
Debt-to-Equity Ratio	0,66	1,19	2,31	2,11
Operating Profit Margin	83,22 %	86,24 %	80,02 %	84,39 %
Current Ratio	1,49	0,94	0,53	0,87
Quick Ratio	1,49	0,94	0,53	0,87
Equity Ratio	0,55	0,34	0,22	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %