STRØMMEN BUTIKKEIENDOM AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

59,85 %

Current Ratio

1,24

Debt-to-Equity Ratio

4,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 807 000	2 353 000	3 132 000	2 966 000
Net Income	1 483 000	1 179 000	1 034 000	1 696 000
Total Assets	14 940 000	14 034 000	13 927 000	14 040 000
Total Equity	2 478 000	2 524 000	2 566 000	2 600 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 807 000	2 353 000	3 132 000	2 966 000
Expenditure	642 000	685 000	1 523 000	566 000
Operating Profit	2 165 000	1 667 000	1 609 000	2 400 000
Financial Income	0	0	0	0
Financial Costs	264 000	156 000	284 000	226 000
Financial Balance	−264 000	−156 000	−284 000	−226 000
Earnings Before Tax	1 902 000	1 512 000	1 325 000	2 175 000
Tax	418 000	333 000	292 000	478 000
Net Income	1 483 000	1 179 000	1 034 000	1 696 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 219 000	12 503 000	12 749 000	12 735 000
Total Current Assets	2 722 000	1 531 000	1 178 000	1 305 000
Total Assets	14 940 000	14 034 000	13 927 000	14 040 000
Total Retained Equity	1 867 000	1 913 000	1 954 000	1 989 000
Total Equity	2 478 000	2 524 000	2 566 000	2 600 000
Total Long-Term Debt	10 274 000	9 885 000	9 531 000	9 082 000
Total Current Debt	2 188 000	1 625 000	1 830 000	2 359 000
Total Equity and Debt	14 940 000	14 034 000	13 927 000	14 040 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 807 000	2 353 000	3 132 000	2 966 000
Revenue	2 807 000	2 353 000	3 132 000	2 966 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	313 000	313 000	306 000	306 000
Impairment	0	0	0	0
Expenditure	642 000	685 000	1 523 000	566 000
Operating Profit	2 165 000	1 667 000	1 609 000	2 400 000
Financial Income	0	0	0	0
Financial Costs	264 000	156 000	284 000	226 000
Financial Balance	−264 000	−156 000	−284 000	−226 000
Dividends	0	0	0	0
Net Income	1 483 000	1 179 000	1 034 000	1 696 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 219 000	12 503 000	12 749 000	12 735 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 219 000	12 503 000	12 749 000	12 735 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 219 000	12 503 000	12 749 000	12 735 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	2 722 000	1 531 000	1 178 000	1 305 000
Total Assets	14 940 000	14 034 000	13 927 000	14 040 000
Total Equity	2 478 000	2 524 000	2 566 000	2 600 000
Short-Term Group Debt	2 176 000	1 574 000	1 430 000	2 330 000
Total Long-Term Debt	10 274 000	9 885 000	9 531 000	9 082 000
Creditors	0	3 000	263 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	13 000	48 000	137 000	29 000
Total Current Debt	2 188 000	1 625 000	1 830 000	2 359 000
Total Equity and Debt	14 940 000	14 034 000	13 927 000	14 040 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,85 %	46,71 %	40,3 %	65,23 %
Debt-to-Equity Ratio	4,15	3,92	3,71	3,49
Operating Profit Margin	77,13 %	70,85 %	51,37 %	80,92 %
Current Ratio	1,24	0,94	0,64	0,55
Quick Ratio	1,24	0,94	0,64	0,55
Equity Ratio	0,17	0,18	0,18	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %