STAR MALERSERVICE AS

2815 GJØVIK

Finances

Share Ownership

Return on Equity

9,56 %

Current Ratio

1,19

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 439 000	14 022 000	15 218 000	11 368 000
Net Income	71 000	422 000	1 273 000	13 000
Total Assets	3 174 000	3 498 000	4 947 000	2 516 000
Total Equity	743 000	973 000	751 000	78 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 439 000	14 022 000	15 218 000	11 368 000
Expenditure	15 319 000	13 447 000	13 575 000	11 343 000
Operating Profit	121 000	574 000	1 642 000	25 000
Financial Income	−1 000	7 000	5 000	2 000
Financial Costs	8 000	16 000	14 000	14 000
Financial Balance	−9 000	−9 000	−9 000	−12 000
Earnings Before Tax	112 000	565 000	1 633 000	13 000
Tax	41 000	143 000	360 000	0
Net Income	71 000	422 000	1 273 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	544 000	340 000	479 000	438 000
Total Current Assets	2 630 000	3 158 000	4 468 000	2 078 000
Total Assets	3 174 000	3 498 000	4 947 000	2 516 000
Total Retained Equity	713 000	943 000	731 000	58 000
Total Equity	743 000	973 000	751 000	78 000
Total Long-Term Debt	215 000	55 000	128 000	194 000
Total Current Debt	2 216 000	2 471 000	4 068 000	2 244 000
Total Equity and Debt	3 174 000	3 498 000	4 947 000	2 516 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 439 000	14 022 000	15 089 000	11 368 000
Other Income	0	0	129 000	0
Revenue	15 439 000	14 022 000	15 218 000	11 368 000
Cost of Goods Sold	3 475 000	2 629 000	3 686 000	2 420 000
Salary Costs	9 249 000	8 271 000	7 558 000	6 726 000
Depreciation	158 000	148 000	144 000	116 000
Impairment	0	0	0	0
Expenditure	15 319 000	13 447 000	13 575 000	11 343 000
Operating Profit	121 000	574 000	1 642 000	25 000
Financial Income	−1 000	7 000	5 000	2 000
Financial Costs	8 000	16 000	14 000	14 000
Financial Balance	−9 000	−9 000	−9 000	−12 000
Dividends	300 000	200 000	600 000	0
Net Income	71 000	422 000	1 273 000	13 000

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	505 000	281 000	429 000	438 000
Total Tangible Assets	505 000	281 000	429 000	438 000
Total Fiancial Fixed Assets	39 000	60 000	50 000	0
Total Fixed Assets	544 000	340 000	479 000	438 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 265 000	1 782 000	2 463 000	477 000
Total Current Assets	2 630 000	3 158 000	4 468 000	2 078 000
Total Assets	3 174 000	3 498 000	4 947 000	2 516 000
Total Equity	743 000	973 000	751 000	78 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	215 000	55 000	128 000	194 000
Creditors	336 000	220 000	650 000	269 000
Unpaid Taxes	641 000	867 000	1 436 000	441 000
Dividends	300 000	200 000	600 000	0
Other Current Debt	1 198 000	1 041 000	1 022 000	1 534 000
Total Current Debt	2 216 000	2 471 000	4 068 000	2 244 000
Total Equity and Debt	3 174 000	3 498 000	4 947 000	2 516 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,56 %	43,37 %	169,51 %	16,67 %
Debt-to-Equity Ratio	0,29	0,06	0,17	2,49
Operating Profit Margin	0,78 %	4,09 %	10,79 %	0,22 %
Current Ratio	1,19	1,28	1,1	0,93
Quick Ratio	1,19	1,28	1,1	0,93
Equity Ratio	0,23	0,28	0,15	0,03
Gross Profit Margin	77,49 %	81,25 %	75,78 %	78,71 %