STRENGTH AND CONDITIONING AS

4325 SANDNES

Finances

Share Ownership

Return on Equity

−3,85 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 244 000	780 000	609 000	774 000
Net Income	−2 000	35 000	17 000	112 000
Total Assets	256 000	200 000	168 000	158 000
Total Equity	52 000	54 000	19 000	1 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 244 000	780 000	609 000	774 000
Expenditure	1 240 000	736 000	581 000	661 000
Operating Profit	4 000	44 000	28 000	112 000
Financial Income	0	0	0	0
Financial Costs	6 000	2 000	11 000	0
Financial Balance	−6 000	−2 000	−11 000	0
Earnings Before Tax	−2 000	42 000	17 000	112 000
Tax	0	7 000	0	0
Net Income	−2 000	35 000	17 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	0	0	0
Total Current Assets	226 000	200 000	168 000	158 000
Total Assets	256 000	200 000	168 000	158 000
Total Retained Equity	22 000	24 000	−3 000	−21 000
Total Equity	52 000	54 000	19 000	1 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	204 000	146 000	149 000	157 000
Total Equity and Debt	256 000	200 000	168 000	158 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 244 000	780 000	609 000	774 000
Other Income	0	0	0	0
Revenue	1 244 000	780 000	609 000	774 000
Cost of Goods Sold	0	0	0	0
Salary Costs	765 000	507 000	382 000	548 000
Depreciation	15 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 240 000	736 000	581 000	661 000
Operating Profit	4 000	44 000	28 000	112 000
Financial Income	0	0	0	0
Financial Costs	6 000	2 000	11 000	0
Financial Balance	−6 000	−2 000	−11 000	0
Dividends	0	0	0	0
Net Income	−2 000	35 000	17 000	112 000

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	30 000	0	0	0
Total Tangible Assets	30 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	175 000	185 000	150 000	137 000
Total Current Assets	226 000	200 000	168 000	158 000
Total Assets	256 000	200 000	168 000	158 000
Total Equity	52 000	54 000	19 000	1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	39 000	33 000	31 000	16 000
Dividends	0	0	0	0
Other Current Debt	164 000	106 000	118 000	141 000
Total Current Debt	204 000	146 000	149 000	157 000
Total Equity and Debt	256 000	200 000	168 000	158 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,85 %	64,81 %	89,47 %	11 200 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,32 %	5,64 %	4,6 %	14,47 %
Current Ratio	1,11	1,37	1,13	1,01
Quick Ratio	1,11	1,37	1,13	1,01
Equity Ratio	0,2	0,27	0,11	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %