STØDIG GRUNN AS

2080 EIDSVOLL

Finances

Share Ownership

Return on Equity

313 %

Current Ratio

0,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	611 000	24 000	0
Net Income	313 000	−49 000	0
Total Assets	1 079 000	441 000	93 000
Total Equity	100 000	44 000	93 000

Income (NOK)	2022	2021
Revenue	611 000	24 000
Expenditure	223 000	73 000
Operating Profit	387 000	−49 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Earnings Before Tax	387 000	−49 000
Tax	74 000	0
Net Income	313 000	−49 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	400 000	400 000	0
Total Current Assets	679 000	41 000	93 000
Total Assets	1 079 000	441 000	93 000
Total Retained Equity	7 000	−49 000	0
Total Equity	100 000	44 000	93 000
Total Long-Term Debt	0	0	0
Total Current Debt	979 000	397 000	0
Total Equity and Debt	1 079 000	441 000	93 000

Cash flow (NOK)	2022	2021
Sales Income	611 000	0
Other Income	0	24 000
Revenue	611 000	24 000
Cost of Goods Sold	70 000	0
Salary Costs	0	0
Depreciation	0	0
Impairment	0	0
Expenditure	223 000	73 000
Operating Profit	387 000	−49 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Dividends	0	0
Net Income	313 000	−49 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	400 000	400 000	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	400 000	400 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	400 000	400 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	153 000	17 000	93 000
Total Current Assets	679 000	41 000	93 000
Total Assets	1 079 000	441 000	93 000
Total Equity	100 000	44 000	93 000
Short-Term Group Debt	829 000	330 000	0
Total Long-Term Debt	0	0	0
Creditors	1 000	0	0
Unpaid Taxes	84 000	0	0
Dividends	0	0	0
Other Current Debt	63 000	67 000	0
Total Current Debt	979 000	397 000	0
Total Equity and Debt	1 079 000	441 000	93 000

Financial indicators	2022	2021	2020
Return on Equity	313 %	−111,36 %	0 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	63,34 %	−204,17 %	-
Current Ratio	0,69	0,1	-
Quick Ratio	0,69	0,1	-
Equity Ratio	0,09	0,1	1
Gross Profit Margin	88,54 %	100 %	-