STRYKEJERNET KUNSTSKOLE AS

0182 OSLO

Finances

Share Ownership

Return on Equity

−101,74 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 771 000	11 940 000	11 596 000	11 352 000
Net Income	−468 000	−710 000	−456 000	140 000
Total Assets	3 088 000	2 442 000	2 893 000	3 428 000
Total Equity	460 000	927 000	1 637 000	2 093 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 771 000	11 940 000	11 596 000	11 352 000
Expenditure	12 223 000	12 637 000	12 028 000	11 192 000
Operating Profit	−453 000	−697 000	−433 000	160 000
Financial Income	1 000	0	0	1 000
Financial Costs	16 000	13 000	24 000	20 000
Financial Balance	−15 000	−13 000	−24 000	−19 000
Earnings Before Tax	−468 000	−710 000	−456 000	140 000
Tax	0	0	0	0
Net Income	−468 000	−710 000	−456 000	140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	450 000	678 000	1 142 000	1 588 000
Total Current Assets	2 638 000	1 763 000	1 751 000	1 840 000
Total Assets	3 088 000	2 442 000	2 893 000	3 428 000
Total Retained Equity	360 000	827 000	1 537 000	1 993 000
Total Equity	460 000	927 000	1 637 000	2 093 000
Total Long-Term Debt	0	0	92 000	192 000
Total Current Debt	2 628 000	1 515 000	1 165 000	1 143 000
Total Equity and Debt	3 088 000	2 442 000	2 893 000	3 428 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 656 000	11 924 000	11 583 000	11 352 000
Other Income	115 000	16 000	13 000	0
Revenue	11 771 000	11 940 000	11 596 000	11 352 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 365 000	5 391 000	5 189 000	4 889 000
Depreciation	269 000	484 000	889 000	981 000
Impairment	0	0	0	0
Expenditure	12 223 000	12 637 000	12 028 000	11 192 000
Operating Profit	−453 000	−697 000	−433 000	160 000
Financial Income	1 000	0	0	1 000
Financial Costs	16 000	13 000	24 000	20 000
Financial Balance	−15 000	−13 000	−24 000	−19 000
Dividends	0	0	0	0
Net Income	−468 000	−710 000	−456 000	140 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	314 000	468 000	818 000	1 305 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	136 000	211 000	324 000	283 000
Total Tangible Assets	450 000	678 000	1 142 000	1 588 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	450 000	678 000	1 142 000	1 588 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	535 000	1 160 000	1 100 000	1 240 000
Total Current Assets	2 638 000	1 763 000	1 751 000	1 840 000
Total Assets	3 088 000	2 442 000	2 893 000	3 428 000
Total Equity	460 000	927 000	1 637 000	2 093 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	92 000	192 000
Creditors	198 000	643 000	255 000	299 000
Unpaid Taxes	289 000	356 000	388 000	341 000
Dividends	0	0	0	0
Other Current Debt	2 140 000	515 000	521 000	503 000
Total Current Debt	2 628 000	1 515 000	1 165 000	1 143 000
Total Equity and Debt	3 088 000	2 442 000	2 893 000	3 428 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−101,74 %	−76,59 %	−27,86 %	6,69 %
Debt-to-Equity Ratio	0	0	0,06	0,09
Operating Profit Margin	−3,85 %	−5,84 %	−3,73 %	1,41 %
Current Ratio	1	1,16	1,5	1,61
Quick Ratio	1	1,16	1,5	1,61
Equity Ratio	0,15	0,38	0,57	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %