STORM KOMPETANSE AS

1182 OSLO

Finances

Share Ownership

Return on Equity

21,2 %

Current Ratio

0,34

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 221 000	3 117 000	2 406 000	2 280 000
Net Income	494 000	472 000	509 000	382 000
Total Assets	3 929 000	3 418 000	3 146 000	3 154 000
Total Equity	2 330 000	2 219 000	1 897 000	1 688 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 221 000	3 117 000	2 406 000	2 280 000
Expenditure	3 548 000	2 471 000	1 695 000	1 695 000
Operating Profit	673 000	646 000	711 000	585 000
Financial Income	0	0	0	0
Financial Costs	46 000	43 000	56 000	74 000
Financial Balance	−46 000	−43 000	−56 000	−74 000
Earnings Before Tax	627 000	603 000	655 000	511 000
Tax	133 000	131 000	146 000	129 000
Net Income	494 000	472 000	509 000	382 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 642 000	3 320 000	3 092 000	3 108 000
Total Current Assets	287 000	98 000	54 000	47 000
Total Assets	3 929 000	3 418 000	3 146 000	3 154 000
Total Retained Equity	2 180 000	2 069 000	1 747 000	1 538 000
Total Equity	2 330 000	2 219 000	1 897 000	1 688 000
Total Long-Term Debt	767 000	520 000	580 000	706 000
Total Current Debt	832 000	679 000	669 000	760 000
Total Equity and Debt	3 929 000	3 418 000	3 146 000	3 154 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 151 000	3 107 000	2 283 000	2 160 000
Other Income	70 000	10 000	123 000	120 000
Revenue	4 221 000	3 117 000	2 406 000	2 280 000
Cost of Goods Sold	747 000	132 000	41 000	33 000
Salary Costs	2 005 000	1 768 000	1 171 000	1 035 000
Depreciation	190 000	99 000	13 000	61 000
Impairment	0	0	0	0
Expenditure	3 548 000	2 471 000	1 695 000	1 695 000
Operating Profit	673 000	646 000	711 000	585 000
Financial Income	0	0	0	0
Financial Costs	46 000	43 000	56 000	74 000
Financial Balance	−46 000	−43 000	−56 000	−74 000
Dividends	375 000	150 000	300 000	0
Net Income	494 000	472 000	509 000	382 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	50 000	111 000	13 000	16 000
Real Eastate	3 049 000	3 049 000	3 034 000	3 034 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	543 000	159 000	46 000	58 000
Total Tangible Assets	3 592 000	3 209 000	3 079 000	3 092 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 642 000	3 320 000	3 092 000	3 108 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	99 000	58 000	49 000	38 000
Total Current Assets	287 000	98 000	54 000	47 000
Total Assets	3 929 000	3 418 000	3 146 000	3 154 000
Total Equity	2 330 000	2 219 000	1 897 000	1 688 000
Short-Term Group Debt	0	0	0	30 000
Total Long-Term Debt	767 000	520 000	580 000	706 000
Creditors	32 000	32 000	21 000	73 000
Unpaid Taxes	312 000	194 000	165 000	148 000
Dividends	375 000	150 000	300 000	0
Other Current Debt	157 000	122 000	65 000	74 000
Total Current Debt	832 000	679 000	669 000	760 000
Total Equity and Debt	3 929 000	3 418 000	3 146 000	3 154 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,2 %	21,27 %	26,83 %	22,63 %
Debt-to-Equity Ratio	0,33	0,23	0,31	0,42
Operating Profit Margin	15,94 %	20,73 %	29,55 %	25,66 %
Current Ratio	0,34	0,14	0,08	0,06
Quick Ratio	0,34	0,14	0,08	0,06
Equity Ratio	0,59	0,65	0,6	0,54
Gross Profit Margin	82,3 %	95,77 %	98,3 %	98,55 %