STOR-ELVDAL MALERSERVICE AS

2480 KOPPANG

Finances

Share Ownership

Return on Equity

37,29 %

Current Ratio

1,08

Debt-to-Equity Ratio

4,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	940 000	1 061 000	1 081 000	598 000
Net Income	22 000	161 000	−6 000	−139 000
Total Assets	619 000	484 000	75 000	89 000
Total Equity	59 000	37 000	−124 000	−118 000

Income (NOK)	2022	2021	2020	2019
Revenue	940 000	1 061 000	1 081 000	598 000
Expenditure	901 000	889 000	1 082 000	731 000
Operating Profit	39 000	172 000	−2 000	−132 000
Financial Income	1 000	0	0	0
Financial Costs	12 000	9 000	4 000	7 000
Financial Balance	−11 000	−9 000	−4 000	−7 000
Earnings Before Tax	28 000	163 000	−6 000	−139 000
Tax	6 000	2 000	0	0
Net Income	22 000	161 000	−6 000	−139 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	304 000	294 000	50 000	75 000
Total Current Assets	315 000	191 000	25 000	14 000
Total Assets	619 000	484 000	75 000	89 000
Total Retained Equity	29 000	7 000	−154 000	−148 000
Total Equity	59 000	37 000	−124 000	−118 000
Total Long-Term Debt	267 000	291 000	27 000	78 000
Total Current Debt	293 000	156 000	172 000	129 000
Total Equity and Debt	619 000	484 000	75 000	89 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	940 000	1 032 000	1 081 000	598 000
Other Income	0	30 000	0	0
Revenue	940 000	1 061 000	1 081 000	598 000
Cost of Goods Sold	93 000	109 000	61 000	59 000
Salary Costs	489 000	561 000	795 000	487 000
Depreciation	75 000	51 000	12 000	20 000
Impairment	0	0	0	0
Expenditure	901 000	889 000	1 082 000	731 000
Operating Profit	39 000	172 000	−2 000	−132 000
Financial Income	1 000	0	0	0
Financial Costs	12 000	9 000	4 000	7 000
Financial Balance	−11 000	−9 000	−4 000	−7 000
Dividends	0	0	0	0
Net Income	22 000	161 000	−6 000	−139 000

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	304 000	294 000	50 000	75 000
Total Tangible Assets	304 000	294 000	50 000	75 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	304 000	294 000	50 000	75 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	248 000	160 000	18 000	2 000
Total Current Assets	315 000	191 000	25 000	14 000
Total Assets	619 000	484 000	75 000	89 000
Total Equity	59 000	37 000	−124 000	−118 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	267 000	291 000	27 000	78 000
Creditors	20 000	8 000	46 000	31 000
Unpaid Taxes	106 000	47 000	17 000	4 000
Dividends	0	0	0	0
Other Current Debt	167 000	100 000	109 000	94 000
Total Current Debt	293 000	156 000	172 000	129 000
Total Equity and Debt	619 000	484 000	75 000	89 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,29 %	435,14 %	4,84 %	117,8 %
Debt-to-Equity Ratio	4,53	7,86	−0,22	−0,66
Operating Profit Margin	4,15 %	16,21 %	−0,19 %	−22,07 %
Current Ratio	1,08	1,22	0,15	0,11
Quick Ratio	1,08	1,22	0,15	0,11
Equity Ratio	0,1	0,08	−1,65	−1,33
Gross Profit Margin	90,11 %	89,73 %	94,36 %	90,13 %