STRIKKEFEBER AS

0354 OSLO

Finances

Share Ownership

Return on Equity

25,95 %

Current Ratio

3,38

Debt-to-Equity Ratio

1,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 587 000	1 345 000	2 002 000	761 000
Net Income	150 000	55 000	260 000	94 000
Total Assets	1 668 000	1 291 000	526 000	341 000
Total Equity	578 000	428 000	372 000	98 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 587 000	1 345 000	2 002 000	761 000
Expenditure	4 484 000	1 282 000	1 893 000	636 000
Operating Profit	103 000	64 000	333 000	126 000
Financial Income	0	0	3 000	0
Financial Costs	2 000	0	2 000	5 000
Financial Balance	−2 000	0	1 000	−5 000
Earnings Before Tax	101 000	63 000	333 000	120 000
Tax	−49 000	8 000	73 000	27 000
Net Income	150 000	55 000	260 000	94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	251 000	229 000	0	12 000
Total Current Assets	1 418 000	1 061 000	526 000	330 000
Total Assets	1 668 000	1 291 000	526 000	341 000
Total Retained Equity	548 000	398 000	0	68 000
Total Equity	578 000	428 000	372 000	98 000
Total Long-Term Debt	670 000	707 000	0	0
Total Current Debt	420 000	156 000	154 000	243 000
Total Equity and Debt	1 668 000	1 291 000	526 000	341 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 587 000	1 345 000	2 002 000	761 000
Other Income	0	0	0	0
Revenue	4 587 000	1 345 000	2 002 000	761 000
Cost of Goods Sold	2 463 000	852 000	1 049 000	392 000
Salary Costs	716 000	53 000	0	0
Depreciation	16 000	0	12 000	5 000
Impairment	0	0	0	0
Expenditure	4 484 000	1 282 000	1 893 000	636 000
Operating Profit	103 000	64 000	333 000	126 000
Financial Income	0	0	3 000	0
Financial Costs	2 000	0	2 000	5 000
Financial Balance	−2 000	0	1 000	−5 000
Dividends	0	0	0	0
Net Income	150 000	55 000	260 000	94 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	37 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	63 000	79 000	0	12 000
Total Tangible Assets	63 000	79 000	0	12 000
Total Fiancial Fixed Assets	150 000	150 000	0	0
Total Fixed Assets	251 000	229 000	0	12 000
Stock	1 204 000	687 000	361 000	137 000
Total Investments	0	0	0	0
Cash, Bank	88 000	313 000	115 000	51 000
Total Current Assets	1 418 000	1 061 000	526 000	330 000
Total Assets	1 668 000	1 291 000	526 000	341 000
Total Equity	578 000	428 000	372 000	98 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	670 000	707 000	0	0
Creditors	44 000	69 000	39 000	0
Unpaid Taxes	288 000	25 000	24 000	21 000
Dividends	0	0	0	0
Other Current Debt	87 000	50 000	18 000	223 000
Total Current Debt	420 000	156 000	154 000	243 000
Total Equity and Debt	1 668 000	1 291 000	526 000	341 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,95 %	12,85 %	69,89 %	95,92 %
Debt-to-Equity Ratio	1,16	1,65	0	0
Operating Profit Margin	2,25 %	4,76 %	16,63 %	16,56 %
Current Ratio	3,38	6,8	3,42	1,36
Quick Ratio	−1,81	−2	−2,54	3,11
Equity Ratio	0,35	0,33	0,71	0,29
Gross Profit Margin	46,3 %	36,65 %	47,6 %	48,49 %