STRAY & CO EIENDOMSMEGLING AS

4614 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

34,39 %

Current Ratio

3,46

Debt-to-Equity Ratio

0,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 826 000	16 360 000	12 773 000	14 123 000
Net Income	1 711 000	3 046 000	1 208 000	974 000
Total Assets	9 298 000	7 666 000	8 490 000	7 121 000
Total Equity	4 976 000	3 265 000	2 519 000	1 311 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 826 000	16 360 000	12 773 000	14 123 000
Expenditure	13 837 000	12 572 000	11 097 000	12 879 000
Operating Profit	1 988 000	3 786 000	1 676 000	1 245 000
Financial Income	288 000	201 000	7 000	162 000
Financial Costs	71 000	76 000	129 000	154 000
Financial Balance	217 000	125 000	−122 000	8 000
Earnings Before Tax	2 206 000	3 911 000	1 554 000	1 252 000
Tax	495 000	865 000	346 000	278 000
Net Income	1 711 000	3 046 000	1 208 000	974 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 556 000	1 299 000	1 501 000	1 646 000
Total Current Assets	7 742 000	6 367 000	6 989 000	5 474 000
Total Assets	9 298 000	7 666 000	8 490 000	7 121 000
Total Retained Equity	4 796 000	3 085 000	2 339 000	1 131 000
Total Equity	4 976 000	3 265 000	2 519 000	1 311 000
Total Long-Term Debt	2 083 000	2 035 000	3 942 000	4 076 000
Total Current Debt	2 239 000	2 366 000	2 029 000	1 734 000
Total Equity and Debt	9 298 000	7 666 000	8 490 000	7 121 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 617 000	15 936 000	12 295 000	13 896 000
Other Income	209 000	424 000	477 000	227 000
Revenue	15 826 000	16 360 000	12 773 000	14 123 000
Cost of Goods Sold	4 208 000	3 432 000	3 164 000	3 619 000
Salary Costs	6 119 000	5 743 000	4 943 000	6 387 000
Depreciation	435 000	659 000	679 000	670 000
Impairment	0	0	0	0
Expenditure	13 837 000	12 572 000	11 097 000	12 879 000
Operating Profit	1 988 000	3 786 000	1 676 000	1 245 000
Financial Income	288 000	201 000	7 000	162 000
Financial Costs	71 000	76 000	129 000	154 000
Financial Balance	217 000	125 000	−122 000	8 000
Dividends	0	0	0	0
Net Income	1 711 000	3 046 000	1 208 000	974 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 556 000	1 299 000	1 501 000	1 646 000
Total Tangible Assets	1 556 000	1 299 000	1 501 000	1 646 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 556 000	1 299 000	1 501 000	1 646 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 903 000	2 334 000	3 251 000	2 224 000
Total Current Assets	7 742 000	6 367 000	6 989 000	5 474 000
Total Assets	9 298 000	7 666 000	8 490 000	7 121 000
Total Equity	4 976 000	3 265 000	2 519 000	1 311 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 083 000	2 035 000	3 942 000	4 076 000
Creditors	403 000	211 000	327 000	96 000
Unpaid Taxes	791 000	699 000	805 000	695 000
Dividends	0	0	0	0
Other Current Debt	531 000	591 000	582 000	626 000
Total Current Debt	2 239 000	2 366 000	2 029 000	1 734 000
Total Equity and Debt	9 298 000	7 666 000	8 490 000	7 121 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,39 %	93,29 %	47,96 %	74,29 %
Debt-to-Equity Ratio	0,42	0,62	1,56	3,11
Operating Profit Margin	12,56 %	23,14 %	13,12 %	8,82 %
Current Ratio	3,46	2,69	3,44	3,16
Quick Ratio	3,46	2,69	3,44	3,16
Equity Ratio	0,54	0,43	0,3	0,18
Gross Profit Margin	73,41 %	79,02 %	75,23 %	74,38 %