SIVILINGENIØR MAGNUS KROGH STRØM AS

2819 GJØVIK

Finances

Return on Equity

6 %

Current Ratio

1,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	28 000	68 000	85 000
Net Income	6 000	51 000	70 000
Total Assets	111 000	112 000	131 000
Total Equity	100 000	94 000	70 000

Income (NOK)	2022	2021	2020
Revenue	28 000	68 000	85 000
Expenditure	21 000	3 000	6 000
Operating Profit	7 000	65 000	79 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	7 000	65 000	79 000
Tax	2 000	14 000	9 000
Net Income	6 000	51 000	70 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	98 000	91 000	8 000
Total Current Assets	13 000	22 000	123 000
Total Assets	111 000	112 000	131 000
Total Retained Equity	70 000	64 000	40 000
Total Equity	100 000	94 000	70 000
Total Long-Term Debt	0	0	0
Total Current Debt	11 000	18 000	60 000
Total Equity and Debt	111 000	112 000	131 000

Cash flow (NOK)	2022	2021	2020
Sales Income	28 000	68 000	85 000
Other Income	0	0	0
Revenue	28 000	68 000	85 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	21 000	3 000	6 000
Operating Profit	7 000	65 000	79 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	50 000	0
Net Income	6 000	51 000	70 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	98 000	91 000	8 000
Total Fixed Assets	98 000	91 000	8 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	12 000	7 000	90 000
Total Current Assets	13 000	22 000	123 000
Total Assets	111 000	112 000	131 000
Total Equity	100 000	94 000	70 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	2 000	2 000	0
Unpaid Taxes	0	2 000	21 000
Dividends	0	50 000	0
Other Current Debt	8 000	0	0
Total Current Debt	11 000	18 000	60 000
Total Equity and Debt	111 000	112 000	131 000

Financial indicators	2022	2021	2020
Return on Equity	6 %	54,26 %	100 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	25 %	95,59 %	92,94 %
Current Ratio	1,18	1,22	2,05
Quick Ratio	1,18	1,22	2,05
Equity Ratio	0,9	0,84	0,53
Gross Profit Margin	100 %	100 %	100 %