STRØMSØ FYSIKALSKE INSTITUTT DA

3044 DRAMMEN

Finances

Share Ownership

Return on Equity

4,6 %

Current Ratio

35,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 543 000	3 940 000	3 915 000	3 840 000
Net Income	25 000	92 000	82 000	70 000
Total Assets	555 000	347 000	319 000	175 000
Total Equity	543 000	335 000	243 000	160 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 543 000	3 940 000	3 915 000	3 840 000
Expenditure	1 518 000	3 848 000	3 833 000	3 770 000
Operating Profit	25 000	92 000	82 000	70 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	25 000	92 000	82 000	70 000
Tax	0	0	0	0
Net Income	25 000	92 000	82 000	70 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	91 000	0	0	0
Total Current Assets	464 000	347 000	319 000	175 000
Total Assets	555 000	347 000	319 000	175 000
Total Retained Equity	543 000	335 000	243 000	160 000
Total Equity	543 000	335 000	243 000	160 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	13 000	13 000	76 000	15 000
Total Equity and Debt	555 000	347 000	319 000	175 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 495 000	0	0	0
Other Income	48 000	3 940 000	3 915 000	3 840 000
Revenue	1 543 000	3 940 000	3 915 000	3 840 000
Cost of Goods Sold	3 000	0	1 000	20 000
Salary Costs	23 000	2 524 000	2 488 000	2 480 000
Depreciation	3 000	0	0	1 000
Impairment	0	0	0	0
Expenditure	1 518 000	3 848 000	3 833 000	3 770 000
Operating Profit	25 000	92 000	82 000	70 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	25 000	92 000	82 000	70 000

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	0	0	0	0
Fixtures	91 000	0	0	0
Total Tangible Assets	91 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	91 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	363 000	265 000	231 000	150 000
Total Current Assets	464 000	347 000	319 000	175 000
Total Assets	555 000	347 000	319 000	175 000
Total Equity	543 000	335 000	243 000	160 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	13 000	76 000	15 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	0	0	0
Total Current Debt	13 000	13 000	76 000	15 000
Total Equity and Debt	555 000	347 000	319 000	175 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,6 %	27,46 %	33,74 %	43,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,62 %	2,34 %	2,09 %	1,82 %
Current Ratio	35,69	26,69	4,2	11,67
Quick Ratio	35,69	26,69	4,2	11,67
Equity Ratio	0,98	0,97	0,76	0,91
Gross Profit Margin	99,81 %	100 %	99,97 %	99,48 %