SALMAKER ARILD BROBERG AS

1051 OSLO

Finances

Share Ownership

Return on Equity

7,26 %

Current Ratio

5,22

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 618 000	1 581 000	1 737 000	1 462 000
Net Income	100 000	92 000	260 000	133 000
Total Assets	1 661 000	1 505 000	1 412 000	1 221 000
Total Equity	1 377 000	1 276 000	1 184 000	925 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 618 000	1 581 000	1 737 000	1 462 000
Expenditure	1 491 000	1 466 000	1 452 000	1 331 000
Operating Profit	127 000	115 000	286 000	131 000
Financial Income	3 000	5 000	3 000	3 000
Financial Costs	2 000	1 000	5 000	3 000
Financial Balance	1 000	4 000	−2 000	0
Earnings Before Tax	128 000	118 000	284 000	131 000
Tax	27 000	26 000	24 000	−2 000
Net Income	100 000	92 000	260 000	133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	215 000	292 000	314 000	333 000
Total Current Assets	1 447 000	1 213 000	1 097 000	888 000
Total Assets	1 661 000	1 505 000	1 412 000	1 221 000
Total Retained Equity	1 347 000	1 246 000	1 154 000	895 000
Total Equity	1 377 000	1 276 000	1 184 000	925 000
Total Long-Term Debt	7 000	0	5 000	6 000
Total Current Debt	277 000	229 000	222 000	289 000
Total Equity and Debt	1 661 000	1 505 000	1 412 000	1 221 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 618 000	1 581 000	1 737 000	1 462 000
Other Income	0	0	0	0
Revenue	1 618 000	1 581 000	1 737 000	1 462 000
Cost of Goods Sold	263 000	244 000	259 000	212 000
Salary Costs	692 000	662 000	632 000	623 000
Depreciation	29 000	35 000	44 000	54 000
Impairment	0	0	0	0
Expenditure	1 491 000	1 466 000	1 452 000	1 331 000
Operating Profit	127 000	115 000	286 000	131 000
Financial Income	3 000	5 000	3 000	3 000
Financial Costs	2 000	1 000	5 000	3 000
Financial Balance	1 000	4 000	−2 000	0
Dividends	0	0	0	0
Net Income	100 000	92 000	260 000	133 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	9 000	0	0
Real Eastate	86 000	88 000	90 000	92 000
Machinery and Plant Facilities	107 000	134 000	167 000	209 000
Fixtures	0	0	0	0
Total Tangible Assets	194 000	222 000	257 000	301 000
Total Fiancial Fixed Assets	21 000	61 000	57 000	32 000
Total Fixed Assets	215 000	292 000	314 000	333 000
Stock	27 000	35 000	35 000	36 000
Total Investments	0	0	0	0
Cash, Bank	1 248 000	1 070 000	1 034 000	689 000
Total Current Assets	1 447 000	1 213 000	1 097 000	888 000
Total Assets	1 661 000	1 505 000	1 412 000	1 221 000
Total Equity	1 377 000	1 276 000	1 184 000	925 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	0	5 000	6 000
Creditors	37 000	12 000	16 000	10 000
Unpaid Taxes	136 000	87 000	94 000	79 000
Dividends	0	0	0	0
Other Current Debt	93 000	90 000	87 000	199 000
Total Current Debt	277 000	229 000	222 000	289 000
Total Equity and Debt	1 661 000	1 505 000	1 412 000	1 221 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,26 %	7,21 %	21,96 %	14,38 %
Debt-to-Equity Ratio	0,01	0	0	0,01
Operating Profit Margin	7,85 %	7,27 %	16,47 %	8,96 %
Current Ratio	5,22	5,3	4,94	3,07
Quick Ratio	5,79	6,25	5,87	3,51
Equity Ratio	0,83	0,85	0,84	0,76
Gross Profit Margin	83,75 %	84,57 %	85,09 %	85,5 %