STRØMSBU EIENDOM AS

2030 NANNESTAD

Finances

Share Ownership

Return on Equity

46,32 %

Current Ratio

1,13

Debt-to-Equity Ratio

19,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 525 000	3 447 000	3 435 000	3 648 000
Net Income	535 000	145 000	618 000	1 422 000
Total Assets	25 981 000	25 318 000	25 624 000	25 588 000
Total Equity	1 155 000	2 366 000	2 221 000	2 383 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 525 000	3 447 000	3 435 000	3 648 000
Expenditure	2 927 000	2 390 000	1 801 000	1 818 000
Operating Profit	1 599 000	1 057 000	1 635 000	1 831 000
Financial Income	1 000	0	0	1 000
Financial Costs	811 000	784 000	797 000	8 000
Financial Balance	−810 000	−784 000	−797 000	−7 000
Earnings Before Tax	789 000	273 000	837 000	1 824 000
Tax	254 000	128 000	220 000	401 000
Net Income	535 000	145 000	618 000	1 422 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 022 000	23 674 000	24 221 000	25 108 000
Total Current Assets	2 959 000	1 644 000	1 403 000	480 000
Total Assets	25 981 000	25 318 000	25 624 000	25 588 000
Total Retained Equity	1 055 000	2 266 000	2 121 000	2 283 000
Total Equity	1 155 000	2 366 000	2 221 000	2 383 000
Total Long-Term Debt	22 210 000	21 842 000	22 142 000	22 675 000
Total Current Debt	2 616 000	1 110 000	1 262 000	530 000
Total Equity and Debt	25 981 000	25 318 000	25 624 000	25 588 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−4 000	192 000	0	18 000
Other Income	4 529 000	3 255 000	3 435 000	3 630 000
Revenue	4 525 000	3 447 000	3 435 000	3 648 000
Cost of Goods Sold	166 000	284 000	319 000	588 000
Salary Costs	0	0	0	0
Depreciation	1 005 000	983 000	973 000	972 000
Impairment	0	0	0	0
Expenditure	2 927 000	2 390 000	1 801 000	1 818 000
Operating Profit	1 599 000	1 057 000	1 635 000	1 831 000
Financial Income	1 000	0	0	1 000
Financial Costs	811 000	784 000	797 000	8 000
Financial Balance	−810 000	−784 000	−797 000	−7 000
Dividends	0	0	0	0
Net Income	535 000	145 000	618 000	1 422 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 007 000	23 655 000	24 221 000	25 108 000
Machinery and Plant Facilities	15 000	19 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 022 000	23 674 000	24 221 000	25 108 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 022 000	23 674 000	24 221 000	25 108 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 627 000	1 565 000	548 000	454 000
Total Current Assets	2 959 000	1 644 000	1 403 000	480 000
Total Assets	25 981 000	25 318 000	25 624 000	25 588 000
Total Equity	1 155 000	2 366 000	2 221 000	2 383 000
Short-Term Group Debt	2 000 000	0	1 000 000	0
Total Long-Term Debt	22 210 000	21 842 000	22 142 000	22 675 000
Creditors	80 000	64 000	125 000	56 000
Unpaid Taxes	33 000	−102 000	66 000	7 000
Dividends	0	0	0	0
Other Current Debt	502 000	1 021 000	43 000	16 000
Total Current Debt	2 616 000	1 110 000	1 262 000	530 000
Total Equity and Debt	25 981 000	25 318 000	25 624 000	25 588 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,32 %	6,13 %	27,83 %	59,67 %
Debt-to-Equity Ratio	19,23	9,23	9,97	9,52
Operating Profit Margin	35,34 %	30,66 %	47,6 %	50,19 %
Current Ratio	1,13	1,48	1,11	0,91
Quick Ratio	1,13	1,48	1,11	0,91
Equity Ratio	0,04	0,09	0,09	0,09
Gross Profit Margin	96,33 %	91,76 %	90,71 %	83,88 %