SNARBY STRIKKESTUDIO AS

9008 TROMSØ

Finances

Share Ownership

Return on Equity

27,63 %

Current Ratio

2,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 797 000	12 584 000	13 778 000	16 536 000
Net Income	2 005 000	97 000	837 000	950 000
Total Assets	11 261 000	8 479 000	8 229 000	8 801 000
Total Equity	7 257 000	7 253 000	7 156 000	6 319 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 797 000	12 584 000	13 778 000	16 536 000
Expenditure	15 237 000	12 436 000	12 706 000	15 226 000
Operating Profit	2 560 000	148 000	1 073 000	1 310 000
Financial Income	3 000	0	1 000	4 000
Financial Costs	28 000	35 000	14 000	31 000
Financial Balance	−25 000	−35 000	−13 000	−27 000
Earnings Before Tax	2 534 000	114 000	1 060 000	1 282 000
Tax	530 000	17 000	223 000	332 000
Net Income	2 005 000	97 000	837 000	950 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	508 000	259 000	310 000	462 000
Total Current Assets	10 753 000	8 220 000	7 919 000	8 339 000
Total Assets	11 261 000	8 479 000	8 229 000	8 801 000
Total Retained Equity	7 157 000	7 153 000	7 056 000	6 219 000
Total Equity	7 257 000	7 253 000	7 156 000	6 319 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 004 000	1 227 000	1 073 000	2 482 000
Total Equity and Debt	11 261 000	8 479 000	8 229 000	8 801 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 732 000	12 196 000	13 169 000	16 536 000
Other Income	65 000	388 000	609 000	0
Revenue	17 797 000	12 584 000	13 778 000	16 536 000
Cost of Goods Sold	7 471 000	5 809 000	6 575 000	8 264 000
Salary Costs	3 642 000	2 799 000	2 827 000	4 271 000
Depreciation	160 000	135 000	153 000	129 000
Impairment	0	0	0	0
Expenditure	15 237 000	12 436 000	12 706 000	15 226 000
Operating Profit	2 560 000	148 000	1 073 000	1 310 000
Financial Income	3 000	0	1 000	4 000
Financial Costs	28 000	35 000	14 000	31 000
Financial Balance	−25 000	−35 000	−13 000	−27 000
Dividends	2 000 000	0	0	0
Net Income	2 005 000	97 000	837 000	950 000

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	508 000	259 000	310 000	462 000
Total Tangible Assets	508 000	259 000	310 000	462 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	508 000	259 000	310 000	462 000
Stock	6 985 000	6 520 000	7 082 000	7 291 000
Total Investments	0	0	0	0
Cash, Bank	3 734 000	1 647 000	646 000	1 014 000
Total Current Assets	10 753 000	8 220 000	7 919 000	8 339 000
Total Assets	11 261 000	8 479 000	8 229 000	8 801 000
Total Equity	7 257 000	7 253 000	7 156 000	6 319 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	604 000	403 000	154 000	719 000
Unpaid Taxes	457 000	442 000	348 000	290 000
Dividends	2 000 000	0	0	0
Other Current Debt	413 000	364 000	348 000	1 141 000
Total Current Debt	4 004 000	1 227 000	1 073 000	2 482 000
Total Equity and Debt	11 261 000	8 479 000	8 229 000	8 801 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,63 %	1,34 %	11,7 %	15,03 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,38 %	1,18 %	7,79 %	7,92 %
Current Ratio	2,69	6,7	7,38	3,36
Quick Ratio	−3,61	−1,55	−1,32	−1,73
Equity Ratio	0,64	0,86	0,87	0,72
Gross Profit Margin	58,02 %	53,84 %	52,28 %	50,02 %