STRØMNES CONSULTANTS AS

1710 SARPSBORG

Finances

Return on Equity

7 976,67 %

Current Ratio

0,79

Debt-to-Equity Ratio

13,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 297 000	410 000	303 000	332 000
Net Income	2 393 000	−326 000	−431 000	−456 000
Total Assets	3 712 000	3 985 000	4 065 000	4 187 000
Total Equity	30 000	831 000	1 157 000	1 589 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 297 000	410 000	303 000	332 000
Expenditure	663 000	723 000	713 000	760 000
Operating Profit	2 634 000	−314 000	−410 000	−428 000
Financial Income	2 000	0	0	1 000
Financial Costs	38 000	13 000	22 000	30 000
Financial Balance	−36 000	−13 000	−22 000	−29 000
Earnings Before Tax	2 599 000	−326 000	−431 000	−456 000
Tax	206 000	0	0	0
Net Income	2 393 000	−326 000	−431 000	−456 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 115 000	3 564 000	3 564 000	3 564 000
Total Current Assets	2 596 000	421 000	501 000	623 000
Total Assets	3 712 000	3 985 000	4 065 000	4 187 000
Total Retained Equity	0	801 000	1 127 000	1 559 000
Total Equity	30 000	831 000	1 157 000	1 589 000
Total Long-Term Debt	400 000	3 033 000	2 725 000	2 515 000
Total Current Debt	3 282 000	121 000	183 000	83 000
Total Equity and Debt	3 712 000	3 985 000	4 065 000	4 187 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	283 000	410 000	303 000	332 000
Other Income	3 014 000	0	0	0
Revenue	3 297 000	410 000	303 000	332 000
Cost of Goods Sold	0	2 000	1 000	1 000
Salary Costs	330 000	374 000	267 000	337 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	663 000	723 000	713 000	760 000
Operating Profit	2 634 000	−314 000	−410 000	−428 000
Financial Income	2 000	0	0	1 000
Financial Costs	38 000	13 000	22 000	30 000
Financial Balance	−36 000	−13 000	−22 000	−29 000
Dividends	3 195 000	0	0	0
Net Income	2 393 000	−326 000	−431 000	−456 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 093 000	3 564 000	3 564 000	3 564 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 093 000	3 564 000	3 564 000	3 564 000
Total Fiancial Fixed Assets	22 000	0	0	0
Total Fixed Assets	1 115 000	3 564 000	3 564 000	3 564 000
Stock	0	0	0	0
Total Investments	52 000	52 000	35 000	29 000
Cash, Bank	2 477 000	189 000	203 000	264 000
Total Current Assets	2 596 000	421 000	501 000	623 000
Total Assets	3 712 000	3 985 000	4 065 000	4 187 000
Total Equity	30 000	831 000	1 157 000	1 589 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	400 000	3 033 000	2 725 000	2 515 000
Creditors	0	19 000	93 000	0
Unpaid Taxes	50 000	65 000	61 000	51 000
Dividends	3 195 000	0	0	0
Other Current Debt	37 000	37 000	29 000	32 000
Total Current Debt	3 282 000	121 000	183 000	83 000
Total Equity and Debt	3 712 000	3 985 000	4 065 000	4 187 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7 976,67 %	−39,23 %	−37,25 %	−28,7 %
Debt-to-Equity Ratio	13,33	3,65	2,36	1,58
Operating Profit Margin	79,89 %	−76,59 %	−135,31 %	−128,92 %
Current Ratio	0,79	3,48	2,74	7,51
Quick Ratio	0,79	3,48	2,74	7,51
Equity Ratio	0,01	0,21	0,28	0,38
Gross Profit Margin	100 %	99,51 %	99,67 %	99,7 %