BENTES SALONG AS

7290 STØREN

Finances

Return on Equity

15,76 %

Current Ratio

1,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 063 000	6 403 000	6 309 000	7 126 000
Net Income	331 000	555 000	−191 000	461 000
Total Assets	4 156 000	4 068 000	3 784 000	4 194 000
Total Equity	2 100 000	2 019 000	1 914 000	2 355 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 063 000	6 403 000	6 309 000	7 126 000
Expenditure	6 690 000	5 771 000	6 509 000	6 550 000
Operating Profit	373 000	632 000	−200 000	575 000
Financial Income	40 000	32 000	30 000	21 000
Financial Costs	2 000	4 000	7 000	3 000
Financial Balance	38 000	28 000	23 000	18 000
Earnings Before Tax	410 000	660 000	−176 000	593 000
Tax	80 000	105 000	15 000	132 000
Net Income	331 000	555 000	−191 000	461 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 098 000	1 194 000	1 379 000	1 470 000
Total Current Assets	3 058 000	2 874 000	2 405 000	2 725 000
Total Assets	4 156 000	4 068 000	3 784 000	4 194 000
Total Retained Equity	2 000 000	1 919 000	1 814 000	2 255 000
Total Equity	2 100 000	2 019 000	1 914 000	2 355 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 056 000	2 049 000	1 870 000	1 839 000
Total Equity and Debt	4 156 000	4 068 000	3 784 000	4 194 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 063 000	6 396 000	6 259 000	7 126 000
Other Income	0	7 000	51 000	0
Revenue	7 063 000	6 403 000	6 309 000	7 126 000
Cost of Goods Sold	893 000	665 000	735 000	828 000
Salary Costs	4 498 000	3 918 000	4 256 000	4 331 000
Depreciation	124 000	201 000	249 000	242 000
Impairment	0	14 000	206 000	0
Expenditure	6 690 000	5 771 000	6 509 000	6 550 000
Operating Profit	373 000	632 000	−200 000	575 000
Financial Income	40 000	32 000	30 000	21 000
Financial Costs	2 000	4 000	7 000	3 000
Financial Balance	38 000	28 000	23 000	18 000
Dividends	250 000	450 000	250 000	200 000
Net Income	331 000	555 000	−191 000	461 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	35 000	95 000
Total Intangible Assets	0	0	35 000	95 000
Real Eastate	0	0	0	191 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	583 000	680 000	829 000	669 000
Total Tangible Assets	583 000	680 000	829 000	860 000
Total Fiancial Fixed Assets	515 000	515 000	515 000	515 000
Total Fixed Assets	1 098 000	1 194 000	1 379 000	1 470 000
Stock	476 000	446 000	492 000	622 000
Total Investments	0	0	0	0
Cash, Bank	2 493 000	2 414 000	1 859 000	2 069 000
Total Current Assets	3 058 000	2 874 000	2 405 000	2 725 000
Total Assets	4 156 000	4 068 000	3 784 000	4 194 000
Total Equity	2 100 000	2 019 000	1 914 000	2 355 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	190 000	67 000	140 000	73 000
Unpaid Taxes	543 000	521 000	474 000	559 000
Dividends	250 000	450 000	250 000	200 000
Other Current Debt	993 000	1 356 000	990 000	872 000
Total Current Debt	2 056 000	2 049 000	1 870 000	1 839 000
Total Equity and Debt	4 156 000	4 068 000	3 784 000	4 194 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,76 %	27,49 %	−9,98 %	19,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,28 %	9,87 %	−3,17 %	8,07 %
Current Ratio	1,49	1,4	1,29	1,48
Quick Ratio	1,94	1,79	1,75	2,24
Equity Ratio	0,51	0,5	0,51	0,56
Gross Profit Margin	87,36 %	89,61 %	88,35 %	88,38 %