SALOMONS VEI 4 AS

8530 BJERKVIK

Finances

Share Ownership

Return on Equity

10,68 %

Current Ratio

0,07

Debt-to-Equity Ratio

−3,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	279 000	187 000	199 000	159 000
Net Income	−112 000	−411 000	−303 000	−222 000
Total Assets	2 667 000	2 595 000	2 591 000	2 591 000
Total Equity	−1 049 000	−2 455 000	−2 044 000	−1 741 000

Income (NOK)	2022	2021	2020	2019
Revenue	279 000	187 000	199 000	159 000
Expenditure	199 000	401 000	305 000	184 000
Operating Profit	80 000	−214 000	−106 000	−25 000
Financial Income	0	0	0	0
Financial Costs	192 000	197 000	197 000	197 000
Financial Balance	−192 000	−197 000	−197 000	−197 000
Earnings Before Tax	−112 000	−411 000	−303 000	−222 000
Tax	0	0	0	0
Net Income	−112 000	−411 000	−303 000	−222 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 630 000	2 591 000	2 591 000	2 591 000
Total Current Assets	36 000	4 000	0	0
Total Assets	2 667 000	2 595 000	2 591 000	2 591 000
Total Retained Equity	−1 249 000	−2 655 000	−2 244 000	−1 941 000
Total Equity	−1 049 000	−2 455 000	−2 044 000	−1 741 000
Total Long-Term Debt	3 228 000	3 037 000	3 032 000	3 026 000
Total Current Debt	488 000	2 013 000	1 603 000	1 306 000
Total Equity and Debt	2 667 000	2 595 000	2 591 000	2 591 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	279 000	187 000	199 000	159 000
Revenue	279 000	187 000	199 000	159 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	199 000	401 000	305 000	184 000
Operating Profit	80 000	−214 000	−106 000	−25 000
Financial Income	0	0	0	0
Financial Costs	192 000	197 000	197 000	197 000
Financial Balance	−192 000	−197 000	−197 000	−197 000
Dividends	0	0	0	0
Net Income	−112 000	−411 000	−303 000	−222 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 630 000	2 591 000	2 591 000	2 591 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 630 000	2 591 000	2 591 000	2 591 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 630 000	2 591 000	2 591 000	2 591 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	36 000	0	0	0
Total Current Assets	36 000	4 000	0	0
Total Assets	2 667 000	2 595 000	2 591 000	2 591 000
Total Equity	−1 049 000	−2 455 000	−2 044 000	−1 741 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 228 000	3 037 000	3 032 000	3 026 000
Creditors	5 000	0	18 000	13 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	482 000	2 013 000	1 585 000	1 293 000
Total Current Debt	488 000	2 013 000	1 603 000	1 306 000
Total Equity and Debt	2 667 000	2 595 000	2 591 000	2 591 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,68 %	16,74 %	14,82 %	12,75 %
Debt-to-Equity Ratio	−3,08	−1,24	−1,48	−1,74
Operating Profit Margin	28,67 %	−114,44 %	−53,27 %	−15,72 %
Current Ratio	0,07	0	0	0
Quick Ratio	0,07	0	0	0
Equity Ratio	−0,39	−0,95	−0,79	−0,67
Gross Profit Margin	100 %	100 %	100 %	100 %