STROSSLE NORGE AS

0155 OSLO

Finances

Share Ownership

Return on Equity

29,82 %

Current Ratio

1,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 799 000	43 266 000	36 209 000	35 663 000
Net Income	1 870 000	914 000	783 000	539 000
Total Assets	13 942 000	17 924 000	17 986 000	13 983 000
Total Equity	6 272 000	4 402 000	3 488 000	2 705 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 799 000	43 266 000	36 209 000	35 663 000
Expenditure	48 141 000	42 045 000	35 196 000	34 894 000
Operating Profit	2 658 000	1 221 000	1 014 000	769 000
Financial Income	61 000	15 000	12 000	6 000
Financial Costs	166 000	68 000	12 000	5 000
Financial Balance	−105 000	−53 000	0	1 000
Earnings Before Tax	2 552 000	1 168 000	1 014 000	769 000
Tax	681 000	254 000	231 000	231 000
Net Income	1 870 000	914 000	783 000	539 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	211 000	26 000	88 000	295 000
Total Current Assets	13 731 000	17 898 000	17 898 000	13 688 000
Total Assets	13 942 000	17 924 000	17 986 000	13 983 000
Total Retained Equity	6 242 000	4 372 000	3 458 000	2 675 000
Total Equity	6 272 000	4 402 000	3 488 000	2 705 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 670 000	13 522 000	14 498 000	11 279 000
Total Equity and Debt	13 942 000	17 924 000	17 986 000	13 983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 214 000	42 939 000	36 209 000	35 438 000
Other Income	584 000	327 000	0	225 000
Revenue	50 799 000	43 266 000	36 209 000	35 663 000
Cost of Goods Sold	25 798 000	21 078 000	17 351 000	18 664 000
Salary Costs	8 694 000	7 060 000	5 618 000	4 874 000
Depreciation	0	88 000	207 000	207 000
Impairment	0	0	0	0
Expenditure	48 141 000	42 045 000	35 196 000	34 894 000
Operating Profit	2 658 000	1 221 000	1 014 000	769 000
Financial Income	61 000	15 000	12 000	6 000
Financial Costs	166 000	68 000	12 000	5 000
Financial Balance	−105 000	−53 000	0	1 000
Dividends	0	0	0	0
Net Income	1 870 000	914 000	783 000	539 000

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	132 000	0	0	0
Fixtures	79 000	0	88 000	295 000
Total Tangible Assets	211 000	0	88 000	295 000
Total Fiancial Fixed Assets	0	26 000	0	0
Total Fixed Assets	211 000	26 000	88 000	295 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 496 000	4 176 000	2 061 000	2 342 000
Total Current Assets	13 731 000	17 898 000	17 898 000	13 688 000
Total Assets	13 942 000	17 924 000	17 986 000	13 983 000
Total Equity	6 272 000	4 402 000	3 488 000	2 705 000
Short-Term Group Debt	0	0	248 000	4 000
Total Long-Term Debt	0	0	0	0
Creditors	2 784 000	77 000	91 000	296 000
Unpaid Taxes	2 208 000	2 139 000	1 566 000	1 544 000
Dividends	0	0	0	0
Other Current Debt	1 996 000	11 052 000	12 362 000	9 203 000
Total Current Debt	7 670 000	13 522 000	14 498 000	11 279 000
Total Equity and Debt	13 942 000	17 924 000	17 986 000	13 983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,82 %	20,76 %	22,45 %	19,93 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,23 %	2,82 %	2,8 %	2,16 %
Current Ratio	1,79	1,32	1,23	1,21
Quick Ratio	1,79	1,32	1,23	1,21
Equity Ratio	0,45	0,25	0,19	0,19
Gross Profit Margin	49,22 %	51,28 %	52,08 %	47,67 %