STRØMSBORG EIENDOM AS

1912 ENEBAKK

Finances

Share Ownership

Return on Equity

2,58 %

Current Ratio

22,01

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	785 000	545 000	548 000	563 000
Net Income	201 000	81 000	173 000	145 000
Total Assets	9 976 000	7 878 000	7 934 000	7 601 000
Total Equity	7 796 000	7 594 000	7 513 000	7 340 000

Income (NOK)	2022	2021	2020	2019
Revenue	785 000	545 000	548 000	563 000
Expenditure	500 000	449 000	330 000	383 000
Operating Profit	284 000	96 000	217 000	180 000
Financial Income	25 000	8 000	5 000	6 000
Financial Costs	51 000	0	0	0
Financial Balance	−26 000	8 000	5 000	6 000
Earnings Before Tax	258 000	104 000	222 000	186 000
Tax	57 000	23 000	49 000	41 000
Net Income	201 000	81 000	173 000	145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 479 000	6 668 000	6 540 000	6 627 000
Total Current Assets	1 497 000	1 210 000	1 393 000	974 000
Total Assets	9 976 000	7 878 000	7 934 000	7 601 000
Total Retained Equity	4 396 000	4 194 000	4 113 000	3 940 000
Total Equity	7 796 000	7 594 000	7 513 000	7 340 000
Total Long-Term Debt	2 113 000	181 000	181 000	189 000
Total Current Debt	68 000	102 000	239 000	72 000
Total Equity and Debt	9 976 000	7 878 000	7 934 000	7 601 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	785 000	545 000	543 000	558 000
Other Income	0	0	5 000	5 000
Revenue	785 000	545 000	548 000	563 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	134 000	71 000	87 000	98 000
Impairment	0	0	0	0
Expenditure	500 000	449 000	330 000	383 000
Operating Profit	284 000	96 000	217 000	180 000
Financial Income	25 000	8 000	5 000	6 000
Financial Costs	51 000	0	0	0
Financial Balance	−26 000	8 000	5 000	6 000
Dividends	0	0	0	0
Net Income	201 000	81 000	173 000	145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 459 000	6 636 000	6 532 000	6 613 000
Machinery and Plant Facilities	13 000	26 000	2 000	8 000
Fixtures	0	0	0	0
Total Tangible Assets	8 473 000	6 662 000	6 534 000	6 621 000
Total Fiancial Fixed Assets	6 000	6 000	6 000	6 000
Total Fixed Assets	8 479 000	6 668 000	6 540 000	6 627 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 467 000	1 182 000	1 381 000	960 000
Total Current Assets	1 497 000	1 210 000	1 393 000	974 000
Total Assets	9 976 000	7 878 000	7 934 000	7 601 000
Total Equity	7 796 000	7 594 000	7 513 000	7 340 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 113 000	181 000	181 000	189 000
Creditors	4 000	59 000	170 000	7 000
Unpaid Taxes	0	0	12 000	14 000
Dividends	0	0	0	0
Other Current Debt	20 000	20 000	0	0
Total Current Debt	68 000	102 000	239 000	72 000
Total Equity and Debt	9 976 000	7 878 000	7 934 000	7 601 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,58 %	1,07 %	2,3 %	1,98 %
Debt-to-Equity Ratio	0,27	0,02	0,02	0,03
Operating Profit Margin	36,18 %	17,61 %	39,6 %	31,97 %
Current Ratio	22,01	11,86	5,83	13,53
Quick Ratio	22,01	11,86	5,83	13,53
Equity Ratio	0,78	0,96	0,95	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %