STÆRVEGEN BORETTSLAG AL

2212 KONGSVINGER

Finances

Share Ownership

Return on Equity

7,58 %

Current Ratio

4,47

Debt-to-Equity Ratio

2,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 201 000	1 192 000	1 127 000	1 127 000
Net Income	339 000	328 000	294 000	258 000
Total Assets	14 087 000	13 966 000	13 832 000	13 759 000
Total Equity	4 472 000	4 133 000	3 805 000	3 511 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 201 000	1 192 000	1 127 000	1 127 000
Expenditure	663 000	728 000	663 000	658 000
Operating Profit	539 000	464 000	464 000	468 000
Financial Income	8 000	5 000	6 000	7 000
Financial Costs	207 000	142 000	176 000	218 000
Financial Balance	−199 000	−137 000	−170 000	−211 000
Earnings Before Tax	339 000	328 000	294 000	258 000
Tax	0	0	0	0
Net Income	339 000	328 000	294 000	258 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 242 000	13 242 000	13 242 000	13 242 000
Total Current Assets	845 000	724 000	590 000	517 000
Total Assets	14 087 000	13 966 000	13 832 000	13 759 000
Total Retained Equity	4 470 000	4 131 000	3 803 000	3 509 000
Total Equity	4 472 000	4 133 000	3 805 000	3 511 000
Total Long-Term Debt	9 426 000	9 634 000	9 871 000	10 096 000
Total Current Debt	189 000	199 000	156 000	151 000
Total Equity and Debt	14 087 000	13 966 000	13 832 000	13 759 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 201 000	1 192 000	1 127 000	1 127 000
Revenue	1 201 000	1 192 000	1 127 000	1 127 000
Cost of Goods Sold	0	0	0	0
Salary Costs	61 000	53 000	59 000	61 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	663 000	728 000	663 000	658 000
Operating Profit	539 000	464 000	464 000	468 000
Financial Income	8 000	5 000	6 000	7 000
Financial Costs	207 000	142 000	176 000	218 000
Financial Balance	−199 000	−137 000	−170 000	−211 000
Dividends	0	0	0	0
Net Income	339 000	328 000	294 000	258 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 242 000	13 242 000	13 242 000	13 242 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 242 000	13 242 000	13 242 000	13 242 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 242 000	13 242 000	13 242 000	13 242 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	462 000	554 000	441 000	375 000
Total Current Assets	845 000	724 000	590 000	517 000
Total Assets	14 087 000	13 966 000	13 832 000	13 759 000
Total Equity	4 472 000	4 133 000	3 805 000	3 511 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 426 000	9 634 000	9 871 000	10 096 000
Creditors	192 000	187 000	150 000	142 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−4 000	12 000	6 000	9 000
Total Current Debt	189 000	199 000	156 000	151 000
Total Equity and Debt	14 087 000	13 966 000	13 832 000	13 759 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,58 %	7,94 %	7,73 %	7,35 %
Debt-to-Equity Ratio	2,11	2,33	2,59	2,88
Operating Profit Margin	44,88 %	38,93 %	41,17 %	41,53 %
Current Ratio	4,47	3,64	3,78	3,42
Quick Ratio	4,47	3,64	3,78	3,42
Equity Ratio	0,32	0,3	0,28	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %