STRUKSNÆS MASKIN AS

3522 BJONEROA

Finances

Share Ownership

Return on Equity

−26,66 %

Current Ratio

5,92

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 119 000	2 066 000	2 980 000	3 355 000
Net Income	−706 000	−69 000	658 000	1 063 000
Total Assets	3 846 000	9 876 000	12 374 000	11 705 000
Total Equity	2 648 000	3 353 000	6 422 000	5 764 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 119 000	2 066 000	2 980 000	3 355 000
Expenditure	1 987 000	2 137 000	2 141 000	2 046 000
Operating Profit	−869 000	−70 000	838 000	1 309 000
Financial Income	8 000	18 000	42 000	68 000
Financial Costs	54 000	22 000	36 000	13 000
Financial Balance	−46 000	−4 000	6 000	55 000
Earnings Before Tax	−914 000	−74 000	844 000	1 363 000
Tax	−209 000	−5 000	186 000	300 000
Net Income	−706 000	−69 000	658 000	1 063 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 354 000	2 829 000	3 775 000	5 083 000
Total Current Assets	1 492 000	7 046 000	8 599 000	6 622 000
Total Assets	3 846 000	9 876 000	12 374 000	11 705 000
Total Retained Equity	2 548 000	3 253 000	6 322 000	5 664 000
Total Equity	2 648 000	3 353 000	6 422 000	5 764 000
Total Long-Term Debt	947 000	5 907 000	576 000	514 000
Total Current Debt	252 000	615 000	5 376 000	5 427 000
Total Equity and Debt	3 846 000	9 876 000	12 374 000	11 705 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 021 000	1 753 000	1 822 000	1 267 000
Other Income	98 000	313 000	1 158 000	2 088 000
Revenue	1 119 000	2 066 000	2 980 000	3 355 000
Cost of Goods Sold	188 000	139 000	228 000	109 000
Salary Costs	585 000	744 000	488 000	505 000
Depreciation	642 000	661 000	547 000	583 000
Impairment	0	0	0	0
Expenditure	1 987 000	2 137 000	2 141 000	2 046 000
Operating Profit	−869 000	−70 000	838 000	1 309 000
Financial Income	8 000	18 000	42 000	68 000
Financial Costs	54 000	22 000	36 000	13 000
Financial Balance	−46 000	−4 000	6 000	55 000
Dividends	0	0	0	4 500 000
Net Income	−706 000	−69 000	658 000	1 063 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	912 000	789 000	1 774 000	2 891 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 203 000	1 785 000	1 746 000	2 191 000
Total Tangible Assets	2 115 000	2 574 000	3 520 000	5 083 000
Total Fiancial Fixed Assets	239 000	255 000	255 000	0
Total Fixed Assets	2 354 000	2 829 000	3 775 000	5 083 000
Stock	25 000	111 000	35 000	35 000
Total Investments	0	0	0	0
Cash, Bank	1 389 000	6 512 000	8 437 000	6 416 000
Total Current Assets	1 492 000	7 046 000	8 599 000	6 622 000
Total Assets	3 846 000	9 876 000	12 374 000	11 705 000
Total Equity	2 648 000	3 353 000	6 422 000	5 764 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	947 000	5 907 000	576 000	514 000
Creditors	89 000	181 000	10 000	22 000
Unpaid Taxes	52 000	149 000	109 000	34 000
Dividends	0	0	0	4 500 000
Other Current Debt	111 000	203 000	5 133 000	5 372 000
Total Current Debt	252 000	615 000	5 376 000	5 427 000
Total Equity and Debt	3 846 000	9 876 000	12 374 000	11 705 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−26,66 %	−2,06 %	10,25 %	18,44 %
Debt-to-Equity Ratio	0,36	1,76	0,09	0,09
Operating Profit Margin	−77,66 %	−3,39 %	28,12 %	39,02 %
Current Ratio	5,92	11,46	1,6	1,22
Quick Ratio	6,57	13,98	1,61	1,23
Equity Ratio	0,69	0,34	0,52	0,49
Gross Profit Margin	83,2 %	93,27 %	92,35 %	96,75 %