STORDAL EIENDOMSUTVIKLING AS

6250 STORDAL

Finances

Share Ownership

Return on Equity

3,15 %

Current Ratio

2,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 098 000	1 363 000	1 199 000	929 000
Net Income	28 000	−38 000	38 000	69 000
Total Assets	11 016 000	8 252 000	6 757 000	7 126 000
Total Equity	890 000	862 000	900 000	861 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 098 000	1 363 000	1 199 000	929 000
Expenditure	1 593 000	1 021 000	910 000	603 000
Operating Profit	506 000	342 000	288 000	326 000
Financial Income	0	0	0	0
Financial Costs	378 000	213 000	218 000	241 000
Financial Balance	−378 000	−213 000	−218 000	−241 000
Earnings Before Tax	128 000	129 000	70 000	84 000
Tax	100 000	167 000	32 000	15 000
Net Income	28 000	−38 000	38 000	69 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 274 000	7 903 000	6 671 000	6 735 000
Total Current Assets	742 000	349 000	86 000	392 000
Total Assets	11 016 000	8 252 000	6 757 000	7 126 000
Total Retained Equity	190 000	162 000	200 000	161 000
Total Equity	890 000	862 000	900 000	861 000
Total Long-Term Debt	9 794 000	6 437 000	5 500 000	5 123 000
Total Current Debt	332 000	954 000	357 000	1 142 000
Total Equity and Debt	11 016 000	8 252 000	6 757 000	7 126 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 098 000	1 363 000	1 199 000	929 000
Revenue	2 098 000	1 363 000	1 199 000	929 000
Cost of Goods Sold	0	0	0	1 000
Salary Costs	0	0	0	0
Depreciation	753 000	505 000	364 000	235 000
Impairment	0	0	0	0
Expenditure	1 593 000	1 021 000	910 000	603 000
Operating Profit	506 000	342 000	288 000	326 000
Financial Income	0	0	0	0
Financial Costs	378 000	213 000	218 000	241 000
Financial Balance	−378 000	−213 000	−218 000	−241 000
Dividends	0	0	0	0
Net Income	28 000	−38 000	38 000	69 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 097 000	7 676 000	6 315 000	6 589 000
Machinery and Plant Facilities	177 000	228 000	356 000	146 000
Fixtures	0	0	0	0
Total Tangible Assets	10 274 000	7 903 000	6 671 000	6 735 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 274 000	7 903 000	6 671 000	6 735 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	128 000	55 000	19 000
Total Current Assets	742 000	349 000	86 000	392 000
Total Assets	11 016 000	8 252 000	6 757 000	7 126 000
Total Equity	890 000	862 000	900 000	861 000
Short-Term Group Debt	0	258 000	200 000	450 000
Total Long-Term Debt	9 794 000	6 437 000	5 500 000	5 123 000
Creditors	224 000	512 000	18 000	661 000
Unpaid Taxes	0	0	91 000	0
Dividends	0	0	0	0
Other Current Debt	8 000	17 000	15 000	15 000
Total Current Debt	332 000	954 000	357 000	1 142 000
Total Equity and Debt	11 016 000	8 252 000	6 757 000	7 126 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,15 %	−4,41 %	4,22 %	8,01 %
Debt-to-Equity Ratio	11	7,47	6,11	5,95
Operating Profit Margin	24,12 %	25,09 %	24,02 %	35,09 %
Current Ratio	2,23	0,37	0,24	0,34
Quick Ratio	2,23	0,37	0,24	0,34
Equity Ratio	0,08	0,1	0,13	0,12
Gross Profit Margin	100 %	100 %	100 %	99,89 %