STRUCTOR TRONDHEIM AS

7037 TRONDHEIM

Finances

Share Ownership

Return on Equity

95,24 %

Current Ratio

1,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 072 000	21 146 000	20 326 000	15 200 000
Net Income	2 739 000	2 811 000	3 345 000	1 971 000
Total Assets	11 723 000	8 919 000	9 702 000	7 005 000
Total Equity	2 876 000	2 642 000	2 368 000	3 052 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 072 000	21 146 000	20 326 000	15 200 000
Expenditure	18 579 000	17 552 000	16 046 000	12 630 000
Operating Profit	3 493 000	3 595 000	4 280 000	2 569 000
Financial Income	19 000	13 000	10 000	3 000
Financial Costs	0	0	0	44 000
Financial Balance	19 000	13 000	10 000	−41 000
Earnings Before Tax	3 512 000	3 608 000	4 290 000	2 527 000
Tax	773 000	796 000	945 000	557 000
Net Income	2 739 000	2 811 000	3 345 000	1 971 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	739 000	654 000	677 000	585 000
Total Current Assets	10 984 000	8 265 000	9 025 000	6 420 000
Total Assets	11 723 000	8 919 000	9 702 000	7 005 000
Total Retained Equity	2 188 000	2 103 000	1 829 000	2 514 000
Total Equity	2 876 000	2 642 000	2 368 000	3 052 000
Total Long-Term Debt	0	0	14 000	14 000
Total Current Debt	8 848 000	6 278 000	7 321 000	3 939 000
Total Equity and Debt	11 723 000	8 919 000	9 702 000	7 005 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 072 000	21 146 000	20 326 000	15 200 000
Other Income	0	0	0	0
Revenue	22 072 000	21 146 000	20 326 000	15 200 000
Cost of Goods Sold	1 455 000	1 069 000	2 593 000	2 148 000
Salary Costs	14 390 000	14 057 000	11 435 000	8 592 000
Depreciation	118 000	101 000	85 000	42 000
Impairment	0	0	0	0
Expenditure	18 579 000	17 552 000	16 046 000	12 630 000
Operating Profit	3 493 000	3 595 000	4 280 000	2 569 000
Financial Income	19 000	13 000	10 000	3 000
Financial Costs	0	0	0	44 000
Financial Balance	19 000	13 000	10 000	−41 000
Dividends	2 654 000	2 538 000	4 030 000	0
Net Income	2 739 000	2 811 000	3 345 000	1 971 000

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	340 000	245 000	258 000	243 000
Total Tangible Assets	340 000	245 000	258 000	243 000
Total Fiancial Fixed Assets	399 000	409 000	420 000	342 000
Total Fixed Assets	739 000	654 000	677 000	585 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 618 000	5 347 000	5 363 000	4 097 000
Total Current Assets	10 984 000	8 265 000	9 025 000	6 420 000
Total Assets	11 723 000	8 919 000	9 702 000	7 005 000
Total Equity	2 876 000	2 642 000	2 368 000	3 052 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	14 000	14 000
Creditors	458 000	198 000	110 000	411 000
Unpaid Taxes	1 725 000	1 531 000	1 692 000	972 000
Dividends	2 654 000	2 538 000	4 030 000	0
Other Current Debt	3 238 000	3 027 000	2 543 000	2 004 000
Total Current Debt	8 848 000	6 278 000	7 321 000	3 939 000
Total Equity and Debt	11 723 000	8 919 000	9 702 000	7 005 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,24 %	106,4 %	141,26 %	64,58 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	15,83 %	17 %	21,06 %	16,9 %
Current Ratio	1,24	1,32	1,23	1,63
Quick Ratio	1,24	1,32	1,23	1,63
Equity Ratio	0,25	0,3	0,24	0,44
Gross Profit Margin	93,41 %	94,94 %	87,24 %	85,87 %