STORSVINGEN 6 AS

9602 HAMMERFEST

Finances

Share Ownership

Return on Equity

263,8 %

Current Ratio

1,25

Debt-to-Equity Ratio

47,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 213 000	1 875 000	614 000	591 000
Net Income	736 000	548 000	−381 000	37 000
Total Assets	14 797 000	16 064 000	14 550 000	10 722 000
Total Equity	279 000	222 000	−326 000	55 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 213 000	1 875 000	614 000	591 000
Expenditure	1 269 000	1 167 000	1 095 000	547 000
Operating Profit	944 000	708 000	−480 000	44 000
Financial Income	0	2 000	0	0
Financial Costs	−1 000	7 000	9 000	0
Financial Balance	1 000	−5 000	−9 000	0
Earnings Before Tax	944 000	703 000	−489 000	44 000
Tax	208 000	155 000	−108 000	7 000
Net Income	736 000	548 000	−381 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 392 000	14 016 000	13 114 000	10 077 000
Total Current Assets	1 405 000	2 047 000	1 436 000	645 000
Total Assets	14 797 000	16 064 000	14 550 000	10 722 000
Total Retained Equity	249 000	192 000	−356 000	25 000
Total Equity	279 000	222 000	−326 000	55 000
Total Long-Term Debt	13 390 000	15 500 000	14 664 000	10 596 000
Total Current Debt	1 128 000	342 000	212 000	71 000
Total Equity and Debt	14 797 000	16 064 000	14 550 000	10 722 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	122 000	79 000	0	0
Other Income	2 091 000	1 796 000	614 000	591 000
Revenue	2 213 000	1 875 000	614 000	591 000
Cost of Goods Sold	138 000	67 000	0	0
Salary Costs	0	0	0	0
Depreciation	641 000	619 000	507 000	389 000
Impairment	0	0	0	0
Expenditure	1 269 000	1 167 000	1 095 000	547 000
Operating Profit	944 000	708 000	−480 000	44 000
Financial Income	0	2 000	0	0
Financial Costs	−1 000	7 000	9 000	0
Financial Balance	1 000	−5 000	−9 000	0
Dividends	680 000	0	0	0
Net Income	736 000	548 000	−381 000	37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	101 000	438 000
Real Eastate	13 278 000	13 887 000	12 869 000	9 638 000
Machinery and Plant Facilities	114 000	129 000	144 000	0
Fixtures	0	0	0	0
Total Tangible Assets	13 392 000	14 016 000	13 013 000	9 638 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 392 000	14 016 000	13 114 000	10 077 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	523 000	959 000	550 000	45 000
Total Current Assets	1 405 000	2 047 000	1 436 000	645 000
Total Assets	14 797 000	16 064 000	14 550 000	10 722 000
Total Equity	279 000	222 000	−326 000	55 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 390 000	15 500 000	14 664 000	10 596 000
Creditors	39 000	130 000	160 000	15 000
Unpaid Taxes	121 000	134 000	0	0
Dividends	680 000	0	0	0
Other Current Debt	66 000	59 000	52 000	51 000
Total Current Debt	1 128 000	342 000	212 000	71 000
Total Equity and Debt	14 797 000	16 064 000	14 550 000	10 722 000

Financial indicators	2022	2021	2020	2019
Return on Equity	263,8 %	246,85 %	116,87 %	67,27 %
Debt-to-Equity Ratio	47,99	69,82	−44,98	192,65
Operating Profit Margin	42,66 %	37,76 %	−78,18 %	7,45 %
Current Ratio	1,25	5,99	6,77	9,08
Quick Ratio	1,25	5,99	6,77	9,08
Equity Ratio	0,02	0,01	−0,02	0,01
Gross Profit Margin	93,76 %	96,43 %	100 %	100 %