STRIKKHOPP & SÅNT AS

9146 OLDERDALEN

Finances

Share Ownership

Return on Equity

1,73 %

Current Ratio

9,11

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 234 000	2 037 000	1 557 000	1 071 000
Net Income	25 000	612 000	408 000	−26 000
Total Assets	1 653 000	1 816 000	1 522 000	959 000
Total Equity	1 443 000	1 480 000	846 000	838 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 234 000	2 037 000	1 557 000	1 071 000
Expenditure	1 209 000	1 276 000	1 053 000	1 110 000
Operating Profit	25 000	761 000	504 000	−39 000
Financial Income	20 000	14 000	15 000	13 000
Financial Costs	0	0	0	0
Financial Balance	20 000	14 000	15 000	13 000
Earnings Before Tax	45 000	775 000	519 000	−26 000
Tax	20 000	163 000	111 000	0
Net Income	25 000	612 000	408 000	−26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	95 000	149 000	129 000	62 000
Total Current Assets	1 558 000	1 668 000	1 393 000	897 000
Total Assets	1 653 000	1 816 000	1 522 000	959 000
Total Retained Equity	1 413 000	1 450 000	816 000	798 000
Total Equity	1 443 000	1 480 000	846 000	838 000
Total Long-Term Debt	40 000	26 000	18 000	0
Total Current Debt	171 000	310 000	658 000	121 000
Total Equity and Debt	1 653 000	1 816 000	1 522 000	959 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 234 000	2 037 000	1 541 000	1 027 000
Other Income	0	0	16 000	44 000
Revenue	1 234 000	2 037 000	1 557 000	1 071 000
Cost of Goods Sold	32 000	43 000	12 000	7 000
Salary Costs	845 000	972 000	693 000	658 000
Depreciation	24 000	0	32 000	15 000
Impairment	0	0	0	0
Expenditure	1 209 000	1 276 000	1 053 000	1 110 000
Operating Profit	25 000	761 000	504 000	−39 000
Financial Income	20 000	14 000	15 000	13 000
Financial Costs	0	0	0	0
Financial Balance	20 000	14 000	15 000	13 000
Dividends	0	0	0	0
Net Income	25 000	612 000	408 000	−26 000

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	95 000	149 000	129 000	62 000
Total Tangible Assets	95 000	149 000	129 000	62 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	95 000	149 000	129 000	62 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 558 000	1 662 000	1 389 000	892 000
Total Current Assets	1 558 000	1 668 000	1 393 000	897 000
Total Assets	1 653 000	1 816 000	1 522 000	959 000
Total Equity	1 443 000	1 480 000	846 000	838 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	40 000	26 000	18 000	0
Creditors	0	9 000	26 000	26 000
Unpaid Taxes	36 000	10 000	18 000	35 000
Dividends	0	0	0	0
Other Current Debt	117 000	123 000	122 000	60 000
Total Current Debt	171 000	310 000	658 000	121 000
Total Equity and Debt	1 653 000	1 816 000	1 522 000	959 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,73 %	41,35 %	48,23 %	−3,1 %
Debt-to-Equity Ratio	0,03	0,02	0,02	0
Operating Profit Margin	2,03 %	37,36 %	32,37 %	−3,64 %
Current Ratio	9,11	5,38	2,12	7,41
Quick Ratio	9,11	5,38	2,12	7,41
Equity Ratio	0,87	0,81	0,56	0,87
Gross Profit Margin	97,41 %	97,89 %	99,23 %	99,35 %