STORM ROSENBERG AS

0377 OSLO

Finances

Share Ownership

Return on Equity

67,53 %

Current Ratio

0,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 710 000	126 000	372 000	123 000
Net Income	1 537 000	30 000	309 000	17 000
Total Assets	4 191 000	754 000	763 000	514 000
Total Equity	2 276 000	739 000	709 000	400 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 710 000	126 000	372 000	123 000
Expenditure	847 000	125 000	72 000	107 000
Operating Profit	1 863 000	1 000	301 000	17 000
Financial Income	0	29 000	9 000	0
Financial Costs	54 000	0	0	0
Financial Balance	−54 000	29 000	9 000	0
Earnings Before Tax	1 809 000	30 000	309 000	17 000
Tax	272 000	0	0	0
Net Income	1 537 000	30 000	309 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 010 000	533 000	62 000	49 000
Total Current Assets	181 000	222 000	701 000	465 000
Total Assets	4 191 000	754 000	763 000	514 000
Total Retained Equity	2 176 000	639 000	609 000	300 000
Total Equity	2 276 000	739 000	709 000	400 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 915 000	15 000	54 000	114 000
Total Equity and Debt	4 191 000	754 000	763 000	514 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 710 000	126 000	372 000	123 000
Other Income	0	0	0	0
Revenue	2 710 000	126 000	372 000	123 000
Cost of Goods Sold	403 000	35 000	9 000	0
Salary Costs	1 000	1 000	0	0
Depreciation	377 000	14 000	3 000	2 000
Impairment	0	0	0	0
Expenditure	847 000	125 000	72 000	107 000
Operating Profit	1 863 000	1 000	301 000	17 000
Financial Income	0	29 000	9 000	0
Financial Costs	54 000	0	0	0
Financial Balance	−54 000	29 000	9 000	0
Dividends	0	0	0	0
Net Income	1 537 000	30 000	309 000	17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 900 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	86 000	93 000	62 000	49 000
Total Tangible Assets	3 986 000	93 000	62 000	49 000
Total Fiancial Fixed Assets	24 000	440 000	0	0
Total Fixed Assets	4 010 000	533 000	62 000	49 000
Stock	4 000	4 000	4 000	4 000
Total Investments	0	0	0	0
Cash, Bank	166 000	207 000	262 000	384 000
Total Current Assets	181 000	222 000	701 000	465 000
Total Assets	4 191 000	754 000	763 000	514 000
Total Equity	2 276 000	739 000	709 000	400 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	0	0	4 000
Unpaid Taxes	0	3 000	40 000	0
Dividends	0	0	0	0
Other Current Debt	1 640 000	12 000	14 000	110 000
Total Current Debt	1 915 000	15 000	54 000	114 000
Total Equity and Debt	4 191 000	754 000	763 000	514 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,53 %	4,06 %	43,58 %	4,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	68,75 %	0,79 %	80,91 %	13,82 %
Current Ratio	0,09	14,8	12,98	4,08
Quick Ratio	0,09	20,18	14,02	4,23
Equity Ratio	0,54	0,98	0,93	0,78
Gross Profit Margin	85,13 %	72,22 %	97,58 %	100 %