STRONGBODY AS

7072 HEIMDAL

Finances

Share Ownership

Return on Equity

41,07 %

Current Ratio

2,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 130 000	20 405 000	19 058 000	10 601 000
Net Income	3 212 000	1 680 000	1 616 000	23 000
Total Assets	11 212 000	8 374 000	3 812 000	1 734 000
Total Equity	7 821 000	6 249 000	36 000	320 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 130 000	20 405 000	19 058 000	10 601 000
Expenditure	22 172 000	18 427 000	17 045 000	10 576 000
Operating Profit	3 958 000	1 978 000	2 014 000	25 000
Financial Income	2 000	1 000	4 000	4 000
Financial Costs	1 000	2 000	0	0
Financial Balance	1 000	−1 000	4 000	4 000
Earnings Before Tax	3 959 000	1 977 000	2 018 000	29 000
Tax	747 000	297 000	402 000	7 000
Net Income	3 212 000	1 680 000	1 616 000	23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 230 000	250 000	244 000	189 000
Total Current Assets	8 982 000	8 124 000	3 567 000	1 545 000
Total Assets	11 212 000	8 374 000	3 812 000	1 734 000
Total Retained Equity	3 257 000	1 686 000	16 000	300 000
Total Equity	7 821 000	6 249 000	36 000	320 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 391 000	2 125 000	3 776 000	1 414 000
Total Equity and Debt	11 212 000	8 374 000	3 812 000	1 734 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 700 000	19 960 000	19 058 000	10 601 000
Other Income	430 000	445 000	0	0
Revenue	26 130 000	20 405 000	19 058 000	10 601 000
Cost of Goods Sold	13 346 000	8 675 000	−9 000	0
Salary Costs	4 626 000	5 264 000	10 241 000	8 725 000
Depreciation	328 000	128 000	126 000	105 000
Impairment	0	0	0	0
Expenditure	22 172 000	18 427 000	17 045 000	10 576 000
Operating Profit	3 958 000	1 978 000	2 014 000	25 000
Financial Income	2 000	1 000	4 000	4 000
Financial Costs	1 000	2 000	0	0
Financial Balance	1 000	−1 000	4 000	4 000
Dividends	1 640 000	0	1 900 000	0
Net Income	3 212 000	1 680 000	1 616 000	23 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 012 000	104 000	59 000	87 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	119 000	147 000	185 000	102 000
Total Tangible Assets	119 000	147 000	185 000	102 000
Total Fiancial Fixed Assets	99 000	0	0	0
Total Fixed Assets	2 230 000	250 000	244 000	189 000
Stock	172 000	180 000	22 000	0
Total Investments	0	0	0	0
Cash, Bank	6 780 000	7 217 000	3 487 000	1 468 000
Total Current Assets	8 982 000	8 124 000	3 567 000	1 545 000
Total Assets	11 212 000	8 374 000	3 812 000	1 734 000
Total Equity	7 821 000	6 249 000	36 000	320 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 178 000	685 000	16 000	33 000
Unpaid Taxes	596 000	271 000	593 000	454 000
Dividends	1 640 000	0	1 900 000	0
Other Current Debt	874 000	1 169 000	1 053 000	917 000
Total Current Debt	3 391 000	2 125 000	3 776 000	1 414 000
Total Equity and Debt	11 212 000	8 374 000	3 812 000	1 734 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,07 %	26,88 %	4 488,89 %	7,19 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,15 %	9,69 %	10,57 %	0,24 %
Current Ratio	2,65	3,82	0,94	1,09
Quick Ratio	2,79	4,18	0,95	1,09
Equity Ratio	0,7	0,75	0,01	0,18
Gross Profit Margin	48,92 %	57,49 %	100,05 %	100 %