SALONG BERIT

2450 RENA

Finances

Share Ownership

Return on Equity

133,33 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	179 000	196 000	202 000	236 000
Net Income	4 000	−8 000	7 000	−12 000
Total Assets	17 000	24 000	27 000	28 000
Total Equity	3 000	−1 000	7 000	1 000

Income (NOK)	2022	2021	2020	2019
Revenue	179 000	196 000	202 000	236 000
Expenditure	175 000	204 000	194 000	248 000
Operating Profit	4 000	−8 000	7 000	−12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	4 000	−8 000	7 000	−12 000
Tax	0	0	0	0
Net Income	4 000	−8 000	7 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	17 000	24 000	27 000	28 000
Total Assets	17 000	24 000	27 000	28 000
Total Retained Equity	3 000	−1 000	7 000	1 000
Total Equity	3 000	−1 000	7 000	1 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	14 000	24 000	20 000	27 000
Total Equity and Debt	17 000	24 000	27 000	28 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	179 000	196 000	202 000	236 000
Other Income	0	0	0	0
Revenue	179 000	196 000	202 000	236 000
Cost of Goods Sold	24 000	24 000	19 000	33 000
Salary Costs	72 000	98 000	98 000	120 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	175 000	204 000	194 000	248 000
Operating Profit	4 000	−8 000	7 000	−12 000
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	4 000	−8 000	7 000	−12 000

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	15 000	19 000	23 000	20 000
Total Investments	0	0	0	0
Cash, Bank	2 000	5 000	4 000	7 000
Total Current Assets	17 000	24 000	27 000	28 000
Total Assets	17 000	24 000	27 000	28 000
Total Equity	3 000	−1 000	7 000	1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	4 000	0	0
Unpaid Taxes	6 000	11 000	9 000	15 000
Dividends	0	0	0	0
Other Current Debt	7 000	10 000	10 000	12 000
Total Current Debt	14 000	24 000	20 000	27 000
Total Equity and Debt	17 000	24 000	27 000	28 000

Financial indicators	2022	2021	2020	2019
Return on Equity	133,33 %	800 %	100 %	−1 200 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	2,23 %	−4,08 %	3,47 %	−5,08 %
Current Ratio	1,21	1	1,35	1,04
Quick Ratio	−17	4,8	−9	4
Equity Ratio	0,18	−0,04	0,26	0,04
Gross Profit Margin	86,59 %	87,76 %	90,59 %	86,02 %