SALARAMIN AS

7257 SNILLFJORD

Finances

Share Ownership

Return on Equity

3 %

Current Ratio

11,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	585 000	983 000	623 000	1 029 000
Net Income	34 000	352 000	164 000	437 000
Total Assets	1 232 000	1 232 000	839 000	775 000
Total Equity	1 135 000	1 100 000	748 000	584 000

Income (NOK)	2022	2021	2020	2019
Revenue	585 000	983 000	623 000	1 029 000
Expenditure	541 000	533 000	413 000	468 000
Operating Profit	43 000	450 000	210 000	560 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	0	0	0
Financial Balance	0	1 000	1 000	1 000
Earnings Before Tax	44 000	451 000	210 000	561 000
Tax	10 000	99 000	46 000	123 000
Net Income	34 000	352 000	164 000	437 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	78 000	104 000	3 000	11 000
Total Current Assets	1 154 000	1 128 000	836 000	764 000
Total Assets	1 232 000	1 232 000	839 000	775 000
Total Retained Equity	1 035 000	1 000 000	648 000	484 000
Total Equity	1 135 000	1 100 000	748 000	584 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	98 000	130 000	91 000	191 000
Total Equity and Debt	1 232 000	1 232 000	839 000	775 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	581 000	932 000	622 000	1 025 000
Other Income	3 000	51 000	1 000	4 000
Revenue	585 000	983 000	623 000	1 029 000
Cost of Goods Sold	268 000	316 000	248 000	330 000
Salary Costs	72 000	0	0	0
Depreciation	25 000	23 000	10 000	11 000
Impairment	0	0	0	0
Expenditure	541 000	533 000	413 000	468 000
Operating Profit	43 000	450 000	210 000	560 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	0	0	0
Financial Balance	0	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	34 000	352 000	164 000	437 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	3 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	1 000
Fixtures	78 000	104 000	0	9 000
Total Tangible Assets	78 000	104 000	0	10 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	78 000	104 000	3 000	11 000
Stock	30 000	38 000	22 000	21 000
Total Investments	0	0	0	0
Cash, Bank	1 088 000	1 036 000	757 000	623 000
Total Current Assets	1 154 000	1 128 000	836 000	764 000
Total Assets	1 232 000	1 232 000	839 000	775 000
Total Equity	1 135 000	1 100 000	748 000	584 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	20 000	17 000	13 000	25 000
Unpaid Taxes	43 000	5 000	17 000	32 000
Dividends	0	0	0	0
Other Current Debt	23 000	14 000	12 000	16 000
Total Current Debt	98 000	130 000	91 000	191 000
Total Equity and Debt	1 232 000	1 232 000	839 000	775 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 %	32 %	21,93 %	74,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,35 %	45,78 %	33,71 %	54,42 %
Current Ratio	11,78	8,68	9,19	4
Quick Ratio	16,97	12,26	12,12	4,49
Equity Ratio	0,92	0,89	0,89	0,75
Gross Profit Margin	54,19 %	67,85 %	60,19 %	67,93 %