STORBAKKEN BORETTSLAG

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

7,95 %

Current Ratio

12,93

Debt-to-Equity Ratio

1,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	844 000	844 000	844 000	829 000
Net Income	244 000	−2 759 000	427 000	381 000
Total Assets	8 994 000	8 945 000	8 394 000	8 311 000
Total Equity	3 070 000	2 826 000	5 585 000	5 158 000

Income (NOK)	2022	2021	2020	2019
Revenue	844 000	844 000	844 000	829 000
Expenditure	533 000	3 586 000	411 000	428 000
Operating Profit	311 000	−2 743 000	433 000	401 000
Financial Income	15 000	7 000	9 000	10 000
Financial Costs	82 000	24 000	14 000	30 000
Financial Balance	−67 000	−17 000	−5 000	−20 000
Earnings Before Tax	244 000	−2 759 000	427 000	381 000
Tax	0	0	0	0
Net Income	244 000	−2 759 000	427 000	381 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 754 000	7 754 000	7 754 000	7 754 000
Total Current Assets	1 241 000	1 192 000	641 000	558 000
Total Assets	8 994 000	8 945 000	8 394 000	8 311 000
Total Retained Equity	3 070 000	2 826 000	5 585 000	5 158 000
Total Equity	3 070 000	2 826 000	5 585 000	5 158 000
Total Long-Term Debt	5 829 000	5 959 000	2 746 000	3 084 000
Total Current Debt	96 000	160 000	63 000	69 000
Total Equity and Debt	8 994 000	8 945 000	8 394 000	8 311 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	844 000	844 000	844 000	829 000
Revenue	844 000	844 000	844 000	829 000
Cost of Goods Sold	0	0	0	0
Salary Costs	38 000	30 000	16 000	34 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	533 000	3 586 000	411 000	428 000
Operating Profit	311 000	−2 743 000	433 000	401 000
Financial Income	15 000	7 000	9 000	10 000
Financial Costs	82 000	24 000	14 000	30 000
Financial Balance	−67 000	−17 000	−5 000	−20 000
Dividends	0	0	0	0
Net Income	244 000	−2 759 000	427 000	381 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 752 000	7 752 000	7 752 000	7 752 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 752 000	7 752 000	7 752 000	7 752 000
Total Fiancial Fixed Assets	2 000	2 000	2 000	2 000
Total Fixed Assets	7 754 000	7 754 000	7 754 000	7 754 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 184 000	1 132 000	583 000	491 000
Total Current Assets	1 241 000	1 192 000	641 000	558 000
Total Assets	8 994 000	8 945 000	8 394 000	8 311 000
Total Equity	3 070 000	2 826 000	5 585 000	5 158 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 829 000	5 959 000	2 746 000	3 084 000
Creditors	88 000	147 000	52 000	62 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	13 000	11 000	7 000
Total Current Debt	96 000	160 000	63 000	69 000
Total Equity and Debt	8 994 000	8 945 000	8 394 000	8 311 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,95 %	−97,63 %	7,65 %	7,39 %
Debt-to-Equity Ratio	1,9	2,11	0,49	0,6
Operating Profit Margin	36,85 %	−325 %	51,3 %	48,37 %
Current Ratio	12,93	7,45	10,17	8,09
Quick Ratio	12,93	7,45	10,17	8,09
Equity Ratio	0,34	0,32	0,67	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %