STRAYE EL & SOLAR AS

1617 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

87,31 %

Current Ratio

1,35

Debt-to-Equity Ratio

0,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 097 000	10 946 000	4 643 000	872 000
Net Income	1 294 000	1 010 000	217 000	−143 000
Total Assets	7 366 000	5 573 000	1 744 000	659 000
Total Equity	1 482 000	1 188 000	103 000	−113 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 097 000	10 946 000	4 643 000	872 000
Expenditure	14 426 000	9 655 000	4 395 000	1 016 000
Operating Profit	1 672 000	1 291 000	247 000	−143 000
Financial Income	31 000	3 000	5 000	0
Financial Costs	39 000	2 000	3 000	0
Financial Balance	−8 000	1 000	2 000	0
Earnings Before Tax	1 664 000	1 292 000	249 000	−143 000
Tax	370 000	282 000	32 000	0
Net Income	1 294 000	1 010 000	217 000	−143 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	756 000	87 000	129 000	178 000
Total Current Assets	6 610 000	5 487 000	1 614 000	481 000
Total Assets	7 366 000	5 573 000	1 744 000	659 000
Total Retained Equity	1 378 000	1 084 000	73 000	−143 000
Total Equity	1 482 000	1 188 000	103 000	−113 000
Total Long-Term Debt	1 004 000	400 000	275 000	219 000
Total Current Debt	4 881 000	3 986 000	1 365 000	553 000
Total Equity and Debt	7 366 000	5 573 000	1 744 000	659 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 095 000	10 946 000	4 595 000	855 000
Other Income	2 000	0	47 000	18 000
Revenue	16 097 000	10 946 000	4 643 000	872 000
Cost of Goods Sold	6 439 000	4 581 000	591 000	0
Salary Costs	5 253 000	4 095 000	2 948 000	792 000
Depreciation	160 000	40 000	29 000	7 000
Impairment	0	0	0	0
Expenditure	14 426 000	9 655 000	4 395 000	1 016 000
Operating Profit	1 672 000	1 291 000	247 000	−143 000
Financial Income	31 000	3 000	5 000	0
Financial Costs	39 000	2 000	3 000	0
Financial Balance	−8 000	1 000	2 000	0
Dividends	1 000 000	0	0	0
Net Income	1 294 000	1 010 000	217 000	−143 000

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	756 000	68 000	51 000	81 000
Total Tangible Assets	756 000	68 000	51 000	81 000
Total Fiancial Fixed Assets	0	19 000	78 000	98 000
Total Fixed Assets	756 000	87 000	129 000	178 000
Stock	456 000	171 000	0	0
Total Investments	0	0	0	0
Cash, Bank	3 356 000	2 043 000	749 000	94 000
Total Current Assets	6 610 000	5 487 000	1 614 000	481 000
Total Assets	7 366 000	5 573 000	1 744 000	659 000
Total Equity	1 482 000	1 188 000	103 000	−113 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 004 000	400 000	275 000	219 000
Creditors	1 376 000	1 471 000	534 000	80 000
Unpaid Taxes	753 000	951 000	335 000	244 000
Dividends	1 000 000	0	0	0
Other Current Debt	1 396 000	1 291 000	464 000	229 000
Total Current Debt	4 881 000	3 986 000	1 365 000	553 000
Total Equity and Debt	7 366 000	5 573 000	1 744 000	659 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,31 %	85,02 %	210,68 %	126,55 %
Debt-to-Equity Ratio	0,68	0,34	2,67	−1,94
Operating Profit Margin	10,39 %	11,79 %	5,32 %	−16,4 %
Current Ratio	1,35	1,38	1,18	0,87
Quick Ratio	1,49	1,44	1,18	0,87
Equity Ratio	0,2	0,21	0,06	−0,17
Gross Profit Margin	60 %	58,15 %	87,27 %	100 %