SALSA SALONG AS

9600 HAMMERFEST

Finances

Share Ownership

Return on Equity

−2,23 %

Current Ratio

2,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 223 000	1 293 000	1 707 000	1 534 000
Net Income	−11 000	−36 000	249 000	68 000
Total Assets	762 000	806 000	953 000	603 000
Total Equity	494 000	505 000	542 000	292 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 223 000	1 293 000	1 707 000	1 534 000
Expenditure	1 235 000	1 329 000	1 387 000	1 447 000
Operating Profit	−12 000	−36 000	321 000	87 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Earnings Before Tax	−11 000	−36 000	320 000	88 000
Tax	0	0	70 000	19 000
Net Income	−11 000	−36 000	249 000	68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	11 000	11 000	11 000
Total Current Assets	751 000	795 000	942 000	592 000
Total Assets	762 000	806 000	953 000	603 000
Total Retained Equity	394 000	405 000	442 000	192 000
Total Equity	494 000	505 000	542 000	292 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	268 000	300 000	411 000	310 000
Total Equity and Debt	762 000	806 000	953 000	603 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 193 000	1 261 000	1 655 000	1 534 000
Other Income	30 000	31 000	51 000	0
Revenue	1 223 000	1 293 000	1 707 000	1 534 000
Cost of Goods Sold	119 000	127 000	180 000	197 000
Salary Costs	763 000	836 000	832 000	846 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 235 000	1 329 000	1 387 000	1 447 000
Operating Profit	−12 000	−36 000	321 000	87 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	1 000	0
Financial Balance	0	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	−11 000	−36 000	249 000	68 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	11 000	11 000	11 000	11 000
Total Fixed Assets	11 000	11 000	11 000	11 000
Stock	220 000	202 000	197 000	158 000
Total Investments	0	0	0	0
Cash, Bank	509 000	574 000	731 000	405 000
Total Current Assets	751 000	795 000	942 000	592 000
Total Assets	762 000	806 000	953 000	603 000
Total Equity	494 000	505 000	542 000	292 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	18 000	57 000	44 000
Unpaid Taxes	67 000	71 000	90 000	75 000
Dividends	0	0	0	0
Other Current Debt	176 000	211 000	193 000	175 000
Total Current Debt	268 000	300 000	411 000	310 000
Total Equity and Debt	762 000	806 000	953 000	603 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,23 %	−7,13 %	45,94 %	23,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,98 %	−2,78 %	18,8 %	5,67 %
Current Ratio	2,8	2,65	2,29	1,91
Quick Ratio	15,65	8,11	4,4	3,89
Equity Ratio	0,65	0,63	0,57	0,48
Gross Profit Margin	90,27 %	90,18 %	89,46 %	87,16 %