STRUDAL AS

7710 SPARBU

Finances

Share Ownership

Return on Equity

76,53 %

Current Ratio

1,15

Debt-to-Equity Ratio

0,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 757 000	5 238 000	5 033 000	4 699 000
Net Income	463 000	506 000	281 000	514 000
Total Assets	2 161 000	2 248 000	1 764 000	1 098 000
Total Equity	605 000	542 000	436 000	275 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 757 000	5 238 000	5 033 000	4 699 000
Expenditure	6 139 000	4 541 000	4 637 000	4 019 000
Operating Profit	618 000	696 000	395 000	680 000
Financial Income	4 000	6 000	14 000	2 000
Financial Costs	24 000	54 000	49 000	22 000
Financial Balance	−20 000	−48 000	−35 000	−20 000
Earnings Before Tax	598 000	648 000	361 000	659 000
Tax	135 000	143 000	79 000	145 000
Net Income	463 000	506 000	281 000	514 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	828 000	810 000	437 000	322 000
Total Current Assets	1 333 000	1 438 000	1 327 000	776 000
Total Assets	2 161 000	2 248 000	1 764 000	1 098 000
Total Retained Equity	555 000	492 000	386 000	225 000
Total Equity	605 000	542 000	436 000	275 000
Total Long-Term Debt	393 000	462 000	9 000	5 000
Total Current Debt	1 163 000	1 244 000	1 319 000	818 000
Total Equity and Debt	2 161 000	2 248 000	1 764 000	1 098 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 717 000	4 776 000	5 494 000	4 699 000
Other Income	40 000	462 000	−462 000	0
Revenue	6 757 000	5 238 000	5 033 000	4 699 000
Cost of Goods Sold	4 469 000	3 351 000	3 453 000	3 359 000
Salary Costs	731 000	584 000	686 000	195 000
Depreciation	231 000	155 000	80 000	51 000
Impairment	0	0	0	0
Expenditure	6 139 000	4 541 000	4 637 000	4 019 000
Operating Profit	618 000	696 000	395 000	680 000
Financial Income	4 000	6 000	14 000	2 000
Financial Costs	24 000	54 000	49 000	22 000
Financial Balance	−20 000	−48 000	−35 000	−20 000
Dividends	400 000	400 000	120 000	480 000
Net Income	463 000	506 000	281 000	514 000

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	828 000	770 000	356 000	199 000
Total Tangible Assets	828 000	770 000	356 000	199 000
Total Fiancial Fixed Assets	0	40 000	81 000	123 000
Total Fixed Assets	828 000	810 000	437 000	322 000
Stock	0	0	16 000	78 000
Total Investments	0	0	0	0
Cash, Bank	1 226 000	644 000	776 000	653 000
Total Current Assets	1 333 000	1 438 000	1 327 000	776 000
Total Assets	2 161 000	2 248 000	1 764 000	1 098 000
Total Equity	605 000	542 000	436 000	275 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	393 000	462 000	9 000	5 000
Creditors	129 000	140 000	142 000	178 000
Unpaid Taxes	242 000	323 000	259 000	130 000
Dividends	400 000	400 000	120 000	480 000
Other Current Debt	659 000	253 000	723 000	67 000
Total Current Debt	1 163 000	1 244 000	1 319 000	818 000
Total Equity and Debt	2 161 000	2 248 000	1 764 000	1 098 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,53 %	93,36 %	64,45 %	186,91 %
Debt-to-Equity Ratio	0,65	0,85	0,02	0,02
Operating Profit Margin	9,15 %	13,29 %	7,85 %	14,47 %
Current Ratio	1,15	1,16	1,01	0,95
Quick Ratio	1,15	1,16	1,02	1,05
Equity Ratio	0,28	0,24	0,25	0,25
Gross Profit Margin	33,86 %	36,03 %	31,39 %	28,52 %