SALPRO EIENDOM AS

1618 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

0,65 %

Current Ratio

20,67

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	180 000	144 000	297 000	144 000
Net Income	8 000	−22 000	117 000	−59 000
Total Assets	1 360 000	1 362 000	1 375 000	1 323 000
Total Equity	1 233 000	1 225 000	1 247 000	1 131 000

Income (NOK)	2022	2021	2020	2019
Revenue	180 000	144 000	297 000	144 000
Expenditure	170 000	172 000	147 000	219 000
Operating Profit	10 000	−28 000	149 000	−76 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	10 000	−28 000	149 000	−75 000
Tax	2 000	−6 000	33 000	−17 000
Net Income	8 000	−22 000	117 000	−59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 174 000	1 208 000	1 241 000	1 274 000
Total Current Assets	186 000	155 000	134 000	49 000
Total Assets	1 360 000	1 362 000	1 375 000	1 323 000
Total Retained Equity	1 133 000	1 125 000	1 147 000	1 031 000
Total Equity	1 233 000	1 225 000	1 247 000	1 131 000
Total Long-Term Debt	118 000	115 000	122 000	89 000
Total Current Debt	9 000	22 000	6 000	103 000
Total Equity and Debt	1 360 000	1 362 000	1 375 000	1 323 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	180 000	144 000	297 000	144 000
Revenue	180 000	144 000	297 000	144 000
Cost of Goods Sold	0	0	0	0
Salary Costs	16 000	57 000	31 000	105 000
Depreciation	33 000	33 000	33 000	33 000
Impairment	0	0	0	0
Expenditure	170 000	172 000	147 000	219 000
Operating Profit	10 000	−28 000	149 000	−76 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	8 000	−22 000	117 000	−59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 174 000	1 208 000	1 241 000	1 274 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 174 000	1 208 000	1 241 000	1 274 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 174 000	1 208 000	1 241 000	1 274 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	132 000	110 000	104 000	4 000
Total Current Assets	186 000	155 000	134 000	49 000
Total Assets	1 360 000	1 362 000	1 375 000	1 323 000
Total Equity	1 233 000	1 225 000	1 247 000	1 131 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	118 000	115 000	122 000	89 000
Creditors	0	0	0	0
Unpaid Taxes	7 000	15 000	2 000	13 000
Dividends	0	0	0	0
Other Current Debt	2 000	6 000	4 000	90 000
Total Current Debt	9 000	22 000	6 000	103 000
Total Equity and Debt	1 360 000	1 362 000	1 375 000	1 323 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,65 %	−1,8 %	9,38 %	−5,22 %
Debt-to-Equity Ratio	0,1	0,09	0,1	0,08
Operating Profit Margin	5,56 %	−19,44 %	50,17 %	−52,78 %
Current Ratio	20,67	7,05	22,33	0,48
Quick Ratio	20,67	7,05	22,33	0,48
Equity Ratio	0,91	0,9	0,91	0,85
Gross Profit Margin	100 %	100 %	100 %	100 %