STORMBULL EIENDOM AS

0161 OSLO

Finances

Return on Equity

4,35 %

Current Ratio

0,24

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 922 000	63 172 000	31 394 000	31 718 000
Net Income	7 363 000	58 107 000	7 218 000	12 639 000
Total Assets	242 488 000	265 728 000	209 050 000	205 680 000
Total Equity	169 289 000	186 631 000	125 876 000	118 486 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 922 000	63 172 000	31 394 000	31 718 000
Expenditure	23 701 000	36 958 000	35 622 000	22 237 000
Operating Profit	8 221 000	26 214 000	−4 228 000	9 481 000
Financial Income	1 993 000	31 311 000	9 098 000	6 647 000
Financial Costs	1 141 000	783 000	−927 000	1 980 000
Financial Balance	852 000	30 528 000	10 025 000	4 667 000
Earnings Before Tax	9 073 000	56 742 000	5 797 000	14 148 000
Tax	1 710 000	−1 365 000	−1 421 000	1 509 000
Net Income	7 363 000	58 107 000	7 218 000	12 639 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	227 553 000	230 426 000	201 982 000	192 820 000
Total Current Assets	14 935 000	35 302 000	7 068 000	12 860 000
Total Assets	242 488 000	265 728 000	209 050 000	205 680 000
Total Retained Equity	152 743 000	170 085 000	109 330 000	101 940 000
Total Equity	169 289 000	186 631 000	125 876 000	118 486 000
Total Long-Term Debt	10 284 000	9 979 000	10 637 000	11 386 000
Total Current Debt	62 915 000	69 118 000	72 537 000	75 808 000
Total Equity and Debt	242 488 000	265 728 000	209 050 000	205 680 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	31 922 000	63 172 000	31 394 000	31 718 000
Revenue	31 922 000	63 172 000	31 394 000	31 718 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 798 000	6 386 000	6 253 000	6 121 000
Depreciation	2 456 000	2 320 000	2 139 000	2 038 000
Impairment	0	0	0	300 000
Expenditure	23 701 000	36 958 000	35 622 000	22 237 000
Operating Profit	8 221 000	26 214 000	−4 228 000	9 481 000
Financial Income	1 993 000	31 311 000	9 098 000	6 647 000
Financial Costs	1 141 000	783 000	−927 000	1 980 000
Financial Balance	852 000	30 528 000	10 025 000	4 667 000
Dividends	0	0	0	0
Net Income	7 363 000	58 107 000	7 218 000	12 639 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	55 320 000	55 981 000	54 146 000	55 189 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	55 320 000	55 981 000	54 146 000	55 189 000
Total Fiancial Fixed Assets	172 233 000	174 445 000	147 836 000	137 631 000
Total Fixed Assets	227 553 000	230 426 000	201 982 000	192 820 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 645 000	34 059 000	6 067 000	11 431 000
Total Current Assets	14 935 000	35 302 000	7 068 000	12 860 000
Total Assets	242 488 000	265 728 000	209 050 000	205 680 000
Total Equity	169 289 000	186 631 000	125 876 000	118 486 000
Short-Term Group Debt	60 155 000	61 104 000	68 307 000	73 244 000
Total Long-Term Debt	10 284 000	9 979 000	10 637 000	11 386 000
Creditors	1 344 000	6 461 000	2 937 000	1 503 000
Unpaid Taxes	493 000	452 000	444 000	413 000
Dividends	0	0	0	0
Other Current Debt	923 000	1 101 000	849 000	648 000
Total Current Debt	62 915 000	69 118 000	72 537 000	75 808 000
Total Equity and Debt	242 488 000	265 728 000	209 050 000	205 680 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,35 %	31,13 %	5,73 %	10,67 %
Debt-to-Equity Ratio	0,06	0,05	0,08	0,1
Operating Profit Margin	25,75 %	41,5 %	−13,47 %	29,89 %
Current Ratio	0,24	0,51	0,1	0,17
Quick Ratio	0,24	0,51	0,1	0,17
Equity Ratio	0,7	0,7	0,6	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %