STRISE AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

−101,11 %

Current Ratio

1,03

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 375 000	5 028 000	1 402 000	1 581 000
Net Income	−15 889 000	−8 871 000	−4 737 000	−4 438 000
Total Assets	29 811 000	11 135 000	11 306 000	1 837 000
Total Equity	15 715 000	−2 129 000	6 742 000	−3 354 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 375 000	5 028 000	1 402 000	1 581 000
Expenditure	24 899 000	13 677 000	5 964 000	5 940 000
Operating Profit	−15 524 000	−8 650 000	−4 562 000	−4 358 000
Financial Income	14 000	1 000	1 000	2 000
Financial Costs	379 000	222 000	175 000	82 000
Financial Balance	−365 000	−221 000	−174 000	−80 000
Earnings Before Tax	−15 889 000	−8 871 000	−4 737 000	−4 438 000
Tax	0	0	0	0
Net Income	−15 889 000	−8 871 000	−4 737 000	−4 438 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 457 000	8 648 000	5 304 000	1 286 000
Total Current Assets	13 354 000	2 487 000	6 002 000	552 000
Total Assets	29 811 000	11 135 000	11 306 000	1 837 000
Total Retained Equity	0	−2 216 000	0	−6 308 000
Total Equity	15 715 000	−2 129 000	6 742 000	−3 354 000
Total Long-Term Debt	1 170 000	8 508 000	1 990 000	2 500 000
Total Current Debt	12 926 000	4 756 000	2 574 000	2 692 000
Total Equity and Debt	29 811 000	11 135 000	11 306 000	1 837 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 998 000	4 873 000	1 015 000	1 365 000
Other Income	377 000	155 000	387 000	217 000
Revenue	9 375 000	5 028 000	1 402 000	1 581 000
Cost of Goods Sold	2 112 000	1 216 000	675 000	0
Salary Costs	13 820 000	7 724 000	2 896 000	3 181 000
Depreciation	2 965 000	1 928 000	441 000	37 000
Impairment	0	0	0	0
Expenditure	24 899 000	13 677 000	5 964 000	5 940 000
Operating Profit	−15 524 000	−8 650 000	−4 562 000	−4 358 000
Financial Income	14 000	1 000	1 000	2 000
Financial Costs	379 000	222 000	175 000	82 000
Financial Balance	−365 000	−221 000	−174 000	−80 000
Dividends	0	0	0	0
Net Income	−15 889 000	−8 871 000	−4 737 000	−4 438 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 309 000	8 607 000	5 304 000	1 286 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	149 000	42 000	0	0
Total Tangible Assets	149 000	42 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 457 000	8 648 000	5 304 000	1 286 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 819 000	1 597 000	3 501 000	127 000
Total Current Assets	13 354 000	2 487 000	6 002 000	552 000
Total Assets	29 811 000	11 135 000	11 306 000	1 837 000
Total Equity	15 715 000	−2 129 000	6 742 000	−3 354 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 170 000	8 508 000	1 990 000	2 500 000
Creditors	2 167 000	1 108 000	575 000	1 365 000
Unpaid Taxes	1 765 000	769 000	538 000	248 000
Dividends	0	0	0	0
Other Current Debt	8 993 000	2 880 000	1 461 000	1 050 000
Total Current Debt	12 926 000	4 756 000	2 574 000	2 692 000
Total Equity and Debt	29 811 000	11 135 000	11 306 000	1 837 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−101,11 %	416,67 %	−70,26 %	132,32 %
Debt-to-Equity Ratio	0,07	−4	0,3	−0,75
Operating Profit Margin	−165,59 %	−172,04 %	−325,39 %	−275,65 %
Current Ratio	1,03	0,52	2,33	0,21
Quick Ratio	1,03	0,52	2,33	0,21
Equity Ratio	0,53	−0,19	0,6	−1,83
Gross Profit Margin	77,47 %	75,82 %	51,85 %	100 %