STRINDHEIM KUNSTGRESS AS

7045 TRONDHEIM

Finances

Share Ownership

Return on Equity

28,86 %

Current Ratio

2,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 788 000	1 831 000	1 247 000	1 527 000
Net Income	1 522 000	263 000	593 000	699 000
Total Assets	6 491 000	4 206 000	3 570 000	3 091 000
Total Equity	5 273 000	3 750 000	3 487 000	2 984 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 788 000	1 831 000	1 247 000	1 527 000
Expenditure	1 261 000	1 569 000	655 000	829 000
Operating Profit	1 527 000	263 000	593 000	698 000
Financial Income	0	0	1 000	1 000
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	1 000	1 000
Earnings Before Tax	1 522 000	263 000	593 000	699 000
Tax	0	0	0	0
Net Income	1 522 000	263 000	593 000	699 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 884 000	1 656 000	1 743 000	1 318 000
Total Current Assets	3 607 000	2 550 000	1 827 000	1 773 000
Total Assets	6 491 000	4 206 000	3 570 000	3 091 000
Total Retained Equity	4 913 000	3 390 000	3 127 000	2 624 000
Total Equity	5 273 000	3 750 000	3 487 000	2 984 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 218 000	456 000	83 000	107 000
Total Equity and Debt	6 491 000	4 206 000	3 570 000	3 091 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 748 000	1 084 000	616 000	1 246 000
Other Income	1 040 000	747 000	631 000	282 000
Revenue	2 788 000	1 831 000	1 247 000	1 527 000
Cost of Goods Sold	8 000	0	0	0
Salary Costs	34 000	13 000	13 000	84 000
Depreciation	262 000	226 000	182 000	166 000
Impairment	0	0	0	0
Expenditure	1 261 000	1 569 000	655 000	829 000
Operating Profit	1 527 000	263 000	593 000	698 000
Financial Income	0	0	1 000	1 000
Financial Costs	5 000	0	0	0
Financial Balance	−5 000	0	1 000	1 000
Dividends	0	0	0	0
Net Income	1 522 000	263 000	593 000	699 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	2 754 000	1 533 000	1 743 000	1 228 000
Fixtures	130 000	123 000	0	0
Total Tangible Assets	2 884 000	1 656 000	1 743 000	1 228 000
Total Fiancial Fixed Assets	0	0	0	90 000
Total Fixed Assets	2 884 000	1 656 000	1 743 000	1 318 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 597 000	2 000 000	1 765 000	1 710 000
Total Current Assets	3 607 000	2 550 000	1 827 000	1 773 000
Total Assets	6 491 000	4 206 000	3 570 000	3 091 000
Total Equity	5 273 000	3 750 000	3 487 000	2 984 000
Short-Term Group Debt	4 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 211 000	456 000	3 000	103 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	0	80 000	3 000
Total Current Debt	1 218 000	456 000	83 000	107 000
Total Equity and Debt	6 491 000	4 206 000	3 570 000	3 091 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,86 %	7,01 %	17,01 %	23,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	54,77 %	14,36 %	47,55 %	45,71 %
Current Ratio	2,96	5,59	22,01	16,57
Quick Ratio	2,96	5,59	22,01	16,57
Equity Ratio	0,81	0,89	0,98	0,97
Gross Profit Margin	99,71 %	100 %	100 %	100 %