STENSRUD BLIKKENSLAGERVERKSTED AS

2847 KOLBU

Finances

Share Ownership

Return on Equity

8,15 %

Current Ratio

4,24

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 341 000	6 352 000	6 512 000	6 239 000
Net Income	704 000	711 000	1 087 000	1 013 000
Total Assets	10 238 000	9 848 000	9 620 000	11 398 000
Total Equity	8 641 000	8 337 000	8 526 000	9 939 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 341 000	6 352 000	6 512 000	6 239 000
Expenditure	6 547 000	5 531 000	5 506 000	5 131 000
Operating Profit	794 000	821 000	1 006 000	1 108 000
Financial Income	111 000	91 000	404 000	191 000
Financial Costs	0	0	74 000	0
Financial Balance	111 000	91 000	330 000	191 000
Earnings Before Tax	905 000	912 000	1 336 000	1 299 000
Tax	201 000	201 000	249 000	286 000
Net Income	704 000	711 000	1 087 000	1 013 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 693 000	2 967 000	3 234 000	3 414 000
Total Current Assets	6 545 000	6 881 000	6 386 000	7 984 000
Total Assets	10 238 000	9 848 000	9 620 000	11 398 000
Total Retained Equity	8 141 000	7 837 000	8 026 000	9 439 000
Total Equity	8 641 000	8 337 000	8 526 000	9 939 000
Total Long-Term Debt	55 000	61 000	64 000	42 000
Total Current Debt	1 542 000	1 450 000	1 030 000	1 418 000
Total Equity and Debt	10 238 000	9 848 000	9 620 000	11 398 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 333 000	6 352 000	6 512 000	6 239 000
Other Income	8 000	0	0	0
Revenue	7 341 000	6 352 000	6 512 000	6 239 000
Cost of Goods Sold	2 767 000	2 215 000	2 310 000	2 001 000
Salary Costs	2 940 000	2 720 000	2 576 000	2 408 000
Depreciation	233 000	137 000	181 000	248 000
Impairment	0	0	0	0
Expenditure	6 547 000	5 531 000	5 506 000	5 131 000
Operating Profit	794 000	821 000	1 006 000	1 108 000
Financial Income	111 000	91 000	404 000	191 000
Financial Costs	0	0	74 000	0
Financial Balance	111 000	91 000	330 000	191 000
Dividends	400 000	900 000	2 500 000	400 000
Net Income	704 000	711 000	1 087 000	1 013 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	45 000	43 000	37 000
Real Eastate	1 136 000	1 194 000	1 255 000	1 340 000
Machinery and Plant Facilities	795 000	124 000	200 000	139 000
Fixtures	277 000	0	0	35 000
Total Tangible Assets	2 207 000	1 318 000	1 455 000	1 514 000
Total Fiancial Fixed Assets	1 468 000	1 604 000	1 735 000	1 863 000
Total Fixed Assets	3 693 000	2 967 000	3 234 000	3 414 000
Stock	1 088 000	706 000	569 000	557 000
Total Investments	125 000	125 000	125 000	2 386 000
Cash, Bank	4 969 000	5 777 000	5 249 000	4 299 000
Total Current Assets	6 545 000	6 881 000	6 386 000	7 984 000
Total Assets	10 238 000	9 848 000	9 620 000	11 398 000
Total Equity	8 641 000	8 337 000	8 526 000	9 939 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	55 000	61 000	64 000	42 000
Creditors	186 000	142 000	63 000	8 000
Unpaid Taxes	415 000	365 000	385 000	423 000
Dividends	400 000	900 000	2 500 000	400 000
Other Current Debt	367 000	340 000	327 000	287 000
Total Current Debt	1 542 000	1 450 000	1 030 000	1 418 000
Total Equity and Debt	10 238 000	9 848 000	9 620 000	11 398 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,15 %	8,53 %	12,75 %	10,19 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0
Operating Profit Margin	10,82 %	12,93 %	15,45 %	17,76 %
Current Ratio	4,24	4,75	6,2	5,63
Quick Ratio	14,42	9,25	13,85	9,27
Equity Ratio	0,84	0,85	0,89	0,87
Gross Profit Margin	62,31 %	65,13 %	64,53 %	67,93 %