STRUPEN ENERGI AS

6900 FLORØ

Finances

Share Ownership

Return on Equity

17,26 %

Current Ratio

0,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 147 000	987 000	522 000	1 627 000
Net Income	324 000	252 000	60 000	588 000
Total Assets	2 931 000	2 691 000	2 509 000	2 662 000
Total Equity	1 877 000	2 053 000	2 001 000	2 211 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 147 000	987 000	522 000	1 627 000
Expenditure	733 000	664 000	442 000	860 000
Operating Profit	414 000	323 000	81 000	768 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	6 000	17 000
Financial Balance	0	0	−5 000	−15 000
Earnings Before Tax	414 000	322 000	76 000	753 000
Tax	90 000	70 000	16 000	165 000
Net Income	324 000	252 000	60 000	588 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 923 000	2 002 000	2 081 000	2 160 000
Total Current Assets	1 008 000	690 000	429 000	502 000
Total Assets	2 931 000	2 691 000	2 509 000	2 662 000
Total Retained Equity	1 677 000	1 853 000	1 801 000	2 011 000
Total Equity	1 877 000	2 053 000	2 001 000	2 211 000
Total Long-Term Debt	0	0	0	226 000
Total Current Debt	1 054 000	638 000	508 000	225 000
Total Equity and Debt	2 931 000	2 691 000	2 509 000	2 662 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 147 000	987 000	522 000	1 627 000
Other Income	0	0	0	0
Revenue	1 147 000	987 000	522 000	1 627 000
Cost of Goods Sold	508 000	478 000	254 000	639 000
Salary Costs	28 000	28 000	28 000	28 000
Depreciation	79 000	79 000	79 000	79 000
Impairment	0	0	0	0
Expenditure	733 000	664 000	442 000	860 000
Operating Profit	414 000	323 000	81 000	768 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	6 000	17 000
Financial Balance	0	0	−5 000	−15 000
Dividends	500 000	200 000	270 000	0
Net Income	324 000	252 000	60 000	588 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 260 000	1 286 000	1 312 000	1 338 000
Machinery and Plant Facilities	663 000	716 000	769 000	822 000
Fixtures	0	0	0	0
Total Tangible Assets	1 923 000	2 002 000	2 081 000	2 160 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 923 000	2 002 000	2 081 000	2 160 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	869 000	599 000	331 000	332 000
Total Current Assets	1 008 000	690 000	429 000	502 000
Total Assets	2 931 000	2 691 000	2 509 000	2 662 000
Total Equity	1 877 000	2 053 000	2 001 000	2 211 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	226 000
Creditors	8 000	13 000	9 000	18 000
Unpaid Taxes	54 000	9 000	29 000	41 000
Dividends	500 000	200 000	270 000	0
Other Current Debt	402 000	345 000	184 000	1 000
Total Current Debt	1 054 000	638 000	508 000	225 000
Total Equity and Debt	2 931 000	2 691 000	2 509 000	2 662 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,26 %	12,27 %	3 %	26,59 %
Debt-to-Equity Ratio	0	0	0	0,1
Operating Profit Margin	36,09 %	32,73 %	15,52 %	47,2 %
Current Ratio	0,96	1,08	0,84	2,23
Quick Ratio	0,96	1,08	0,84	2,23
Equity Ratio	0,64	0,76	0,8	0,83
Gross Profit Margin	55,71 %	51,57 %	51,34 %	60,73 %