STØRE ARKITEKTER AS

0374 OSLO

Finances

Share Ownership

Return on Equity

160,68 %

Current Ratio

1,19

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	27 972 000	21 137 000	18 742 000	15 292 000
Net Income	5 889 000	4 410 000	3 804 000	2 845 000
Total Assets	15 183 000	12 975 000	11 262 000	8 535 000
Total Equity	3 665 000	3 276 000	3 966 000	3 262 000

Income (NOK)	2022	2021	2020	2019
Revenue	27 972 000	21 137 000	18 742 000	15 292 000
Expenditure	20 487 000	15 534 000	13 882 000	11 644 000
Operating Profit	7 485 000	5 603 000	4 859 000	3 647 000
Financial Income	113 000	99 000	2 000	3 000
Financial Costs	30 000	38 000	3 000	4 000
Financial Balance	83 000	61 000	−1 000	−1 000
Earnings Before Tax	7 569 000	5 664 000	4 858 000	3 646 000
Tax	1 680 000	1 254 000	1 054 000	800 000
Net Income	5 889 000	4 410 000	3 804 000	2 845 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 506 000	720 000	709 000	474 000
Total Current Assets	13 677 000	12 255 000	10 553 000	8 061 000
Total Assets	15 183 000	12 975 000	11 262 000	8 535 000
Total Retained Equity	3 565 000	3 176 000	3 866 000	3 162 000
Total Equity	3 665 000	3 276 000	3 966 000	3 262 000
Total Long-Term Debt	24 000	10 000	1 000	0
Total Current Debt	11 494 000	9 689 000	7 295 000	5 273 000
Total Equity and Debt	15 183 000	12 975 000	11 262 000	8 535 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	27 972 000	21 129 000	18 683 000	15 286 000
Other Income	0	8 000	59 000	6 000
Revenue	27 972 000	21 137 000	18 742 000	15 292 000
Cost of Goods Sold	2 112 000	1 537 000	1 174 000	672 000
Salary Costs	15 345 000	11 593 000	10 273 000	8 456 000
Depreciation	127 000	93 000	71 000	82 000
Impairment	0	0	0	0
Expenditure	20 487 000	15 534 000	13 882 000	11 644 000
Operating Profit	7 485 000	5 603 000	4 859 000	3 647 000
Financial Income	113 000	99 000	2 000	3 000
Financial Costs	30 000	38 000	3 000	4 000
Financial Balance	83 000	61 000	−1 000	−1 000
Dividends	5 500 000	5 100 000	3 100 000	1 700 000
Net Income	5 889 000	4 410 000	3 804 000	2 845 000

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	1 506 000	720 000	709 000	474 000
Total Tangible Assets	1 506 000	720 000	709 000	474 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 506 000	720 000	709 000	474 000
Stock	0	0	0	0
Total Investments	5 600 000	3 864 000	0	0
Cash, Bank	3 621 000	5 265 000	6 820 000	5 833 000
Total Current Assets	13 677 000	12 255 000	10 553 000	8 061 000
Total Assets	15 183 000	12 975 000	11 262 000	8 535 000
Total Equity	3 665 000	3 276 000	3 966 000	3 262 000
Short-Term Group Debt	5 500 000	5 100 000	3 137 000	1 712 000
Total Long-Term Debt	24 000	10 000	1 000	0
Creditors	410 000	318 000	202 000	316 000
Unpaid Taxes	2 413 000	1 880 000	1 693 000	1 451 000
Dividends	5 500 000	5 100 000	3 100 000	1 700 000
Other Current Debt	1 505 000	1 146 000	1 210 000	993 000
Total Current Debt	11 494 000	9 689 000	7 295 000	5 273 000
Total Equity and Debt	15 183 000	12 975 000	11 262 000	8 535 000

Financial indicators	2022	2021	2020	2019
Return on Equity	160,68 %	134,62 %	95,92 %	87,22 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	26,76 %	26,51 %	25,93 %	23,85 %
Current Ratio	1,19	1,26	1,45	1,53
Quick Ratio	1,19	1,26	1,45	1,53
Equity Ratio	0,24	0,25	0,35	0,38
Gross Profit Margin	92,45 %	92,73 %	93,74 %	95,61 %