STORHOVE INNOVASJONSBYGG AS

2318 HAMAR

Finances

Share Ownership

Return on Equity

23,58 %

Current Ratio

0,01

Debt-to-Equity Ratio

3,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 872 000	7 542 000	7 439 000	7 319 000
Net Income	3 409 000	3 442 000	3 283 000	2 507 000
Total Assets	65 514 000	66 981 000	68 633 000	69 668 000
Total Equity	14 455 000	14 088 000	13 630 000	13 075 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 872 000	7 542 000	7 439 000	7 319 000
Expenditure	2 045 000	1 966 000	1 868 000	2 494 000
Operating Profit	5 827 000	5 577 000	5 571 000	4 825 000
Financial Income	21 000	7 000	10 000	24 000
Financial Costs	1 477 000	1 170 000	1 371 000	1 635 000
Financial Balance	−1 456 000	−1 163 000	−1 361 000	−1 611 000
Earnings Before Tax	4 371 000	4 413 000	4 210 000	3 214 000
Tax	962 000	971 000	927 000	707 000
Net Income	3 409 000	3 442 000	3 283 000	2 507 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 452 000	66 790 000	68 194 000	69 532 000
Total Current Assets	61 000	191 000	439 000	137 000
Total Assets	65 514 000	66 981 000	68 633 000	69 668 000
Total Retained Equity	1 455 000	1 088 000	630 000	75 000
Total Equity	14 455 000	14 088 000	13 630 000	13 075 000
Total Long-Term Debt	44 852 000	47 418 000	49 290 000	49 800 000
Total Current Debt	6 206 000	5 475 000	5 713 000	6 793 000
Total Equity and Debt	65 514 000	66 981 000	68 633 000	69 668 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	7 872 000	7 542 000	7 439 000	7 319 000
Revenue	7 872 000	7 542 000	7 439 000	7 319 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 338 000	1 338 000	1 338 000	1 338 000
Impairment	172 000	154 000	131 000	130 000
Expenditure	2 045 000	1 966 000	1 868 000	2 494 000
Operating Profit	5 827 000	5 577 000	5 571 000	4 825 000
Financial Income	21 000	7 000	10 000	24 000
Financial Costs	1 477 000	1 170 000	1 371 000	1 635 000
Financial Balance	−1 456 000	−1 163 000	−1 361 000	−1 611 000
Dividends	0	0	0	2 500 000
Net Income	3 409 000	3 442 000	3 283 000	2 507 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	65 452 000	66 790 000	68 194 000	69 532 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	65 452 000	66 790 000	68 194 000	69 532 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	65 452 000	66 790 000	68 194 000	69 532 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	31 000	119 000	396 000	102 000
Total Current Assets	61 000	191 000	439 000	137 000
Total Assets	65 514 000	66 981 000	68 633 000	69 668 000
Total Equity	14 455 000	14 088 000	13 630 000	13 075 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	44 852 000	47 418 000	49 290 000	49 800 000
Creditors	42 000	109 000	317 000	3 320 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	2 500 000
Other Current Debt	6 164 000	5 366 000	5 397 000	499 000
Total Current Debt	6 206 000	5 475 000	5 713 000	6 793 000
Total Equity and Debt	65 514 000	66 981 000	68 633 000	69 668 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,58 %	24,43 %	24,09 %	19,17 %
Debt-to-Equity Ratio	3,1	3,37	3,62	3,81
Operating Profit Margin	74,02 %	73,95 %	74,89 %	65,92 %
Current Ratio	0,01	0,03	0,08	0,02
Quick Ratio	0,01	0,03	0,08	0,02
Equity Ratio	0,22	0,21	0,2	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %