SILVER SPOON AS

1362 HOSLE

Finances

Return on Equity

286 %

Current Ratio

0,91

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 282 000	2 023 000	2 403 000	2 160 000
Net Income	286 000	373 000	760 000	353 000
Total Assets	922 000	684 000	1 383 000	926 000
Total Equity	100 000	100 000	100 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 282 000	2 023 000	2 403 000	2 160 000
Expenditure	2 013 000	1 767 000	1 642 000	1 806 000
Operating Profit	269 000	255 000	761 000	354 000
Financial Income	87 000	179 000	172 000	79 000
Financial Costs	0	1 000	3 000	1 000
Financial Balance	87 000	178 000	169 000	78 000
Earnings Before Tax	356 000	433 000	930 000	432 000
Tax	70 000	60 000	170 000	79 000
Net Income	286 000	373 000	760 000	353 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	172 000	87 000	99 000	48 000
Total Current Assets	750 000	597 000	1 284 000	878 000
Total Assets	922 000	684 000	1 383 000	926 000
Total Retained Equity	0	0	0	0
Total Equity	100 000	100 000	100 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	822 000	584 000	1 283 000	826 000
Total Equity and Debt	922 000	684 000	1 383 000	926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 282 000	2 023 000	2 403 000	2 160 000
Other Income	0	0	0	0
Revenue	2 282 000	2 023 000	2 403 000	2 160 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 954 000	1 697 000	1 546 000	1 725 000
Depreciation	3 000	10 000	17 000	14 000
Impairment	0	0	0	0
Expenditure	2 013 000	1 767 000	1 642 000	1 806 000
Operating Profit	269 000	255 000	761 000	354 000
Financial Income	87 000	179 000	172 000	79 000
Financial Costs	0	1 000	3 000	1 000
Financial Balance	87 000	178 000	169 000	78 000
Dividends	286 000	373 000	760 000	353 000
Net Income	286 000	373 000	760 000	353 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	12 000	14 000	14 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	3 000	13 000	30 000
Total Tangible Assets	0	3 000	13 000	30 000
Total Fiancial Fixed Assets	172 000	72 000	72 000	4 000
Total Fixed Assets	172 000	87 000	99 000	48 000
Stock	0	0	0	0
Total Investments	1 000	1 000	2 000	4 000
Cash, Bank	444 000	99 000	797 000	407 000
Total Current Assets	750 000	597 000	1 284 000	878 000
Total Assets	922 000	684 000	1 383 000	926 000
Total Equity	100 000	100 000	100 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	18 000	8 000	5 000
Unpaid Taxes	307 000	220 000	222 000	226 000
Dividends	286 000	373 000	760 000	353 000
Other Current Debt	164 000	255 000	123 000	162 000
Total Current Debt	822 000	584 000	1 283 000	826 000
Total Equity and Debt	922 000	684 000	1 383 000	926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	286 %	373 %	760 %	353 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,79 %	12,61 %	31,67 %	16,39 %
Current Ratio	0,91	1,02	1	1,06
Quick Ratio	0,91	1,02	1	1,06
Equity Ratio	0,11	0,15	0,07	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %