STRØMSHEIM BYGG AS

6002 ÅLESUND

Finances

Share Ownership

Return on Equity

57,86 %

Current Ratio

2,48

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	64 332 000	50 412 000	35 666 000	32 624 000
Net Income	6 912 000	3 654 000	3 289 000	1 562 000
Total Assets	27 318 000	21 017 000	18 830 000	21 470 000
Total Equity	11 946 000	11 834 000	12 180 000	10 892 000

Income (NOK)	2022	2021	2020	2019
Revenue	64 332 000	50 412 000	35 666 000	32 624 000
Expenditure	55 420 000	45 776 000	31 562 000	30 623 000
Operating Profit	8 911 000	4 636 000	4 104 000	2 002 000
Financial Income	3 000	85 000	106 000	9 000
Financial Costs	43 000	31 000	8 000	8 000
Financial Balance	−40 000	54 000	98 000	1 000
Earnings Before Tax	8 871 000	4 690 000	4 201 000	2 003 000
Tax	1 959 000	1 036 000	913 000	441 000
Net Income	6 912 000	3 654 000	3 289 000	1 562 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	299 000	1 840 000	3 930 000	3 957 000
Total Current Assets	27 019 000	19 177 000	14 900 000	17 513 000
Total Assets	27 318 000	21 017 000	18 830 000	21 470 000
Total Retained Equity	11 916 000	11 804 000	12 150 000	10 862 000
Total Equity	11 946 000	11 834 000	12 180 000	10 892 000
Total Long-Term Debt	4 472 000	851 000	1 111 000	3 447 000
Total Current Debt	10 900 000	8 332 000	5 539 000	7 132 000
Total Equity and Debt	27 318 000	21 017 000	18 830 000	21 470 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	64 307 000	50 412 000	35 666 000	32 624 000
Other Income	25 000	0	0	0
Revenue	64 332 000	50 412 000	35 666 000	32 624 000
Cost of Goods Sold	39 648 000	31 149 000	19 126 000	18 435 000
Salary Costs	12 995 000	12 225 000	10 504 000	10 536 000
Depreciation	69 000	69 000	73 000	35 000
Impairment	0	0	0	0
Expenditure	55 420 000	45 776 000	31 562 000	30 623 000
Operating Profit	8 911 000	4 636 000	4 104 000	2 002 000
Financial Income	3 000	85 000	106 000	9 000
Financial Costs	43 000	31 000	8 000	8 000
Financial Balance	−40 000	54 000	98 000	1 000
Dividends	0	2 000 000	0	0
Net Income	6 912 000	3 654 000	3 289 000	1 562 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	29 000	33 000	43 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	168 000	215 000	284 000	357 000
Total Tangible Assets	168 000	215 000	284 000	357 000
Total Fiancial Fixed Assets	108 000	1 596 000	3 613 000	3 557 000
Total Fixed Assets	299 000	1 840 000	3 930 000	3 957 000
Stock	15 000	20 000	42 000	39 000
Total Investments	781 000	813 000	4 049 000	0
Cash, Bank	9 662 000	6 240 000	5 725 000	6 816 000
Total Current Assets	27 019 000	19 177 000	14 900 000	17 513 000
Total Assets	27 318 000	21 017 000	18 830 000	21 470 000
Total Equity	11 946 000	11 834 000	12 180 000	10 892 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 472 000	851 000	1 111 000	3 447 000
Creditors	3 454 000	1 771 000	1 236 000	3 388 000
Unpaid Taxes	4 144 000	4 373 000	2 392 000	2 478 000
Dividends	0	2 000 000	0	0
Other Current Debt	1 349 000	1 156 000	1 008 000	993 000
Total Current Debt	10 900 000	8 332 000	5 539 000	7 132 000
Total Equity and Debt	27 318 000	21 017 000	18 830 000	21 470 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,86 %	30,88 %	27 %	14,34 %
Debt-to-Equity Ratio	0,37	0,07	0,09	0,32
Operating Profit Margin	13,85 %	9,2 %	11,51 %	6,14 %
Current Ratio	2,48	2,3	2,69	2,46
Quick Ratio	2,48	2,31	2,71	2,47
Equity Ratio	0,44	0,56	0,65	0,51
Gross Profit Margin	38,37 %	38,21 %	46,37 %	43,49 %