STRØM EIENDOM AS

7970 KOLVEREID

Finances

Share Ownership

Return on Equity

6,72 %

Current Ratio

0,1

Debt-to-Equity Ratio

1,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	677 000	676 000	660 000	661 000
Net Income	97 000	13 000	28 000	20 000
Total Assets	4 519 000	4 654 000	4 884 000	5 198 000
Total Equity	1 443 000	1 347 000	1 333 000	1 306 000

Income (NOK)	2022	2021	2020	2019
Revenue	677 000	676 000	660 000	661 000
Expenditure	417 000	541 000	495 000	501 000
Operating Profit	261 000	135 000	165 000	160 000
Financial Income	7 000	7 000	0	1 000
Financial Costs	143 000	125 000	135 000	136 000
Financial Balance	−136 000	−118 000	−135 000	−135 000
Earnings Before Tax	124 000	17 000	30 000	25 000
Tax	27 000	4 000	3 000	6 000
Net Income	97 000	13 000	28 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 482 000	4 642 000	4 811 000	4 984 000
Total Current Assets	37 000	11 000	73 000	214 000
Total Assets	4 519 000	4 654 000	4 884 000	5 198 000
Total Retained Equity	1 143 000	1 047 000	1 033 000	1 006 000
Total Equity	1 443 000	1 347 000	1 333 000	1 306 000
Total Long-Term Debt	2 691 000	2 943 000	3 197 000	3 446 000
Total Current Debt	384 000	364 000	353 000	446 000
Total Equity and Debt	4 519 000	4 654 000	4 884 000	5 198 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	40 000	0	661 000
Other Income	677 000	636 000	660 000	0
Revenue	677 000	676 000	660 000	661 000
Cost of Goods Sold	0	0	0	0
Salary Costs	48 000	53 000	55 000	57 000
Depreciation	161 000	169 000	173 000	217 000
Impairment	0	0	0	0
Expenditure	417 000	541 000	495 000	501 000
Operating Profit	261 000	135 000	165 000	160 000
Financial Income	7 000	7 000	0	1 000
Financial Costs	143 000	125 000	135 000	136 000
Financial Balance	−136 000	−118 000	−135 000	−135 000
Dividends	0	0	0	0
Net Income	97 000	13 000	28 000	20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 482 000	4 492 000	4 587 000	4 984 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	150 000	224 000	0
Total Tangible Assets	4 482 000	4 642 000	4 811 000	4 984 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 482 000	4 642 000	4 811 000	4 984 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 000	9 000	68 000	160 000
Total Current Assets	37 000	11 000	73 000	214 000
Total Assets	4 519 000	4 654 000	4 884 000	5 198 000
Total Equity	1 443 000	1 347 000	1 333 000	1 306 000
Short-Term Group Debt	6 000	0	0	0
Total Long-Term Debt	2 691 000	2 943 000	3 197 000	3 446 000
Creditors	4 000	5 000	16 000	13 000
Unpaid Taxes	28 000	38 000	38 000	67 000
Dividends	0	0	0	0
Other Current Debt	317 000	314 000	289 000	350 000
Total Current Debt	384 000	364 000	353 000	446 000
Total Equity and Debt	4 519 000	4 654 000	4 884 000	5 198 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,72 %	0,97 %	2,1 %	1,53 %
Debt-to-Equity Ratio	1,86	2,18	2,4	2,64
Operating Profit Margin	38,55 %	19,97 %	25 %	24,21 %
Current Ratio	0,1	0,03	0,21	0,48
Quick Ratio	0,1	0,03	0,21	0,48
Equity Ratio	0,32	0,29	0,27	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %