SALONG 19 AS

3850 KVITESEID

Finances

Share Ownership

Return on Equity

3,24 %

Current Ratio

7,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 204 000	1 167 000	1 072 000	1 256 000
Net Income	43 000	18 000	30 000	82 000
Total Assets	1 531 000	1 482 000	1 458 000	1 441 000
Total Equity	1 329 000	1 286 000	1 268 000	1 238 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 204 000	1 167 000	1 072 000	1 256 000
Expenditure	1 151 000	1 146 000	1 039 000	1 153 000
Operating Profit	53 000	20 000	34 000	102 000
Financial Income	2 000	3 000	5 000	6 000
Financial Costs	0	0	0	0
Financial Balance	2 000	3 000	5 000	6 000
Earnings Before Tax	55 000	23 000	38 000	107 000
Tax	12 000	5 000	8 000	25 000
Net Income	43 000	18 000	30 000	82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 531 000	1 482 000	1 458 000	1 441 000
Total Assets	1 531 000	1 482 000	1 458 000	1 441 000
Total Retained Equity	1 228 000	1 185 000	1 167 000	1 137 000
Total Equity	1 329 000	1 286 000	1 268 000	1 238 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	202 000	196 000	189 000	202 000
Total Equity and Debt	1 531 000	1 482 000	1 458 000	1 441 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 204 000	1 167 000	1 060 000	1 256 000
Other Income	0	0	12 000	0
Revenue	1 204 000	1 167 000	1 072 000	1 256 000
Cost of Goods Sold	120 000	119 000	90 000	164 000
Salary Costs	817 000	837 000	762 000	800 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 151 000	1 146 000	1 039 000	1 153 000
Operating Profit	53 000	20 000	34 000	102 000
Financial Income	2 000	3 000	5 000	6 000
Financial Costs	0	0	0	0
Financial Balance	2 000	3 000	5 000	6 000
Dividends	0	0	0	0
Net Income	43 000	18 000	30 000	82 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	177 000	175 000	179 000	161 000
Total Investments	0	0	0	0
Cash, Bank	1 343 000	1 299 000	1 263 000	1 277 000
Total Current Assets	1 531 000	1 482 000	1 458 000	1 441 000
Total Assets	1 531 000	1 482 000	1 458 000	1 441 000
Total Equity	1 329 000	1 286 000	1 268 000	1 238 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	2 000	−4 000
Unpaid Taxes	94 000	94 000	88 000	88 000
Dividends	0	0	0	0
Other Current Debt	96 000	97 000	90 000	93 000
Total Current Debt	202 000	196 000	189 000	202 000
Total Equity and Debt	1 531 000	1 482 000	1 458 000	1 441 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,24 %	1,4 %	2,37 %	6,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,4 %	1,71 %	3,17 %	8,12 %
Current Ratio	7,58	7,56	7,71	7,13
Quick Ratio	61,24	70,57	145,8	35,15
Equity Ratio	0,87	0,87	0,87	0,86
Gross Profit Margin	90,03 %	89,8 %	91,6 %	86,94 %