STRØMSBORG ELEKTRO AS

1912 ENEBAKK

Finances

Share Ownership

Return on Equity

30,68 %

Current Ratio

1,89

Debt-to-Equity Ratio

0,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 684 000	19 988 000	17 663 000	19 705 000
Net Income	1 499 000	691 000	779 000	636 000
Total Assets	14 037 000	13 587 000	12 947 000	11 957 000
Total Equity	4 886 000	4 388 000	6 696 000	5 917 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 684 000	19 988 000	17 663 000	19 705 000
Expenditure	22 822 000	19 156 000	16 731 000	18 916 000
Operating Profit	1 862 000	831 000	932 000	790 000
Financial Income	63 000	56 000	68 000	27 000
Financial Costs	3 000	1 000	1 000	1 000
Financial Balance	60 000	55 000	67 000	26 000
Earnings Before Tax	1 922 000	887 000	999 000	816 000
Tax	423 000	195 000	220 000	179 000
Net Income	1 499 000	691 000	779 000	636 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 414 000	3 064 000	2 032 000	2 559 000
Total Current Assets	11 623 000	10 523 000	10 915 000	9 397 000
Total Assets	14 037 000	13 587 000	12 947 000	11 957 000
Total Retained Equity	2 386 000	1 888 000	4 196 000	3 417 000
Total Equity	4 886 000	4 388 000	6 696 000	5 917 000
Total Long-Term Debt	3 000 000	2 599 000	2 652 000	2 683 000
Total Current Debt	6 151 000	6 600 000	3 598 000	3 357 000
Total Equity and Debt	14 037 000	13 587 000	12 947 000	11 957 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 684 000	19 988 000	17 663 000	19 634 000
Other Income	0	0	0	72 000
Revenue	24 684 000	19 988 000	17 663 000	19 705 000
Cost of Goods Sold	8 438 000	7 150 000	5 443 000	6 575 000
Salary Costs	10 649 000	9 146 000	8 924 000	9 100 000
Depreciation	792 000	550 000	543 000	432 000
Impairment	0	0	0	0
Expenditure	22 822 000	19 156 000	16 731 000	18 916 000
Operating Profit	1 862 000	831 000	932 000	790 000
Financial Income	63 000	56 000	68 000	27 000
Financial Costs	3 000	1 000	1 000	1 000
Financial Balance	60 000	55 000	67 000	26 000
Dividends	0	3 000 000	0	0
Net Income	1 499 000	691 000	779 000	636 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	100 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	55 000	16 000	23 000	30 000
Fixtures	838 000	1 060 000	38 000	35 000
Total Tangible Assets	2 305 000	3 042 000	2 023 000	2 551 000
Total Fiancial Fixed Assets	9 000	22 000	9 000	9 000
Total Fixed Assets	2 414 000	3 064 000	2 032 000	2 559 000
Stock	1 475 000	926 000	925 000	743 000
Total Investments	0	0	0	0
Cash, Bank	4 758 000	6 200 000	6 363 000	4 882 000
Total Current Assets	11 623 000	10 523 000	10 915 000	9 397 000
Total Assets	14 037 000	13 587 000	12 947 000	11 957 000
Total Equity	4 886 000	4 388 000	6 696 000	5 917 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000 000	2 599 000	2 652 000	2 683 000
Creditors	164 000	333 000	359 000	401 000
Unpaid Taxes	1 903 000	1 305 000	1 333 000	1 296 000
Dividends	0	3 000 000	0	0
Other Current Debt	3 462 000	1 715 000	1 655 000	1 633 000
Total Current Debt	6 151 000	6 600 000	3 598 000	3 357 000
Total Equity and Debt	14 037 000	13 587 000	12 947 000	11 957 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,68 %	15,75 %	11,63 %	10,75 %
Debt-to-Equity Ratio	0,61	0,59	0,4	0,45
Operating Profit Margin	7,54 %	4,16 %	5,28 %	4,01 %
Current Ratio	1,89	1,59	3,03	2,8
Quick Ratio	2,49	1,85	4,08	3,59
Equity Ratio	0,35	0,32	0,52	0,49
Gross Profit Margin	65,82 %	64,23 %	69,18 %	66,63 %