STRUCTOR FREDRIKSTAD AS

1671 KRÅKERØY

Finances

Share Ownership

Return on Equity

84,49 %

Current Ratio

1,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 839 000	23 612 000	24 206 000	20 856 000
Net Income	2 391 000	2 846 000	1 334 000	1 240 000
Total Assets	10 660 000	9 666 000	7 461 000	7 656 000
Total Equity	2 830 000	2 439 000	1 994 000	2 159 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 839 000	23 612 000	24 206 000	20 856 000
Expenditure	19 817 000	19 902 000	22 473 000	19 209 000
Operating Profit	3 022 000	3 710 000	1 734 000	1 647 000
Financial Income	16 000	16 000	6 000	1 000
Financial Costs	1 000	0	14 000	33 000
Financial Balance	15 000	16 000	−8 000	−32 000
Earnings Before Tax	3 037 000	3 726 000	1 726 000	1 615 000
Tax	646 000	880 000	392 000	375 000
Net Income	2 391 000	2 846 000	1 334 000	1 240 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	316 000	263 000	335 000	449 000
Total Current Assets	10 344 000	9 403 000	7 125 000	7 208 000
Total Assets	10 660 000	9 666 000	7 461 000	7 656 000
Total Retained Equity	2 336 000	1 945 000	1 499 000	1 665 000
Total Equity	2 830 000	2 439 000	1 994 000	2 159 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	7 830 000	7 227 000	5 467 000	5 497 000
Total Equity and Debt	10 660 000	9 666 000	7 461 000	7 656 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 585 000	23 394 000	24 047 000	20 856 000
Other Income	254 000	218 000	160 000	0
Revenue	22 839 000	23 612 000	24 206 000	20 856 000
Cost of Goods Sold	1 622 000	2 039 000	6 170 000	4 454 000
Salary Costs	14 436 000	14 234 000	12 698 000	10 557 000
Depreciation	166 000	169 000	204 000	237 000
Impairment	0	0	0	0
Expenditure	19 817 000	19 902 000	22 473 000	19 209 000
Operating Profit	3 022 000	3 710 000	1 734 000	1 647 000
Financial Income	16 000	16 000	6 000	1 000
Financial Costs	1 000	0	14 000	33 000
Financial Balance	15 000	16 000	−8 000	−32 000
Dividends	2 000 000	2 400 000	1 500 000	0
Net Income	2 391 000	2 846 000	1 334 000	1 240 000

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	281 000	229 000	304 000	417 000
Total Tangible Assets	281 000	229 000	304 000	417 000
Total Fiancial Fixed Assets	35 000	35 000	32 000	32 000
Total Fixed Assets	316 000	263 000	335 000	449 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 967 000	5 786 000	4 282 000	3 038 000
Total Current Assets	10 344 000	9 403 000	7 125 000	7 208 000
Total Assets	10 660 000	9 666 000	7 461 000	7 656 000
Total Equity	2 830 000	2 439 000	1 994 000	2 159 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	527 000	509 000	515 000	1 800 000
Unpaid Taxes	1 738 000	1 947 000	1 317 000	1 408 000
Dividends	2 000 000	2 400 000	1 500 000	0
Other Current Debt	2 919 000	2 891 000	2 243 000	1 903 000
Total Current Debt	7 830 000	7 227 000	5 467 000	5 497 000
Total Equity and Debt	10 660 000	9 666 000	7 461 000	7 656 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,49 %	116,69 %	66,9 %	57,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,23 %	15,71 %	7,16 %	7,9 %
Current Ratio	1,32	1,3	1,3	1,31
Quick Ratio	1,32	1,3	1,3	1,31
Equity Ratio	0,27	0,25	0,27	0,28
Gross Profit Margin	92,9 %	91,36 %	74,51 %	78,64 %