START UP 5 AS

0250 OSLO

Finances

Share Ownership

Return on Equity

11,9 %

Current Ratio

1,17

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 870 000	12 249 000	12 164 000	11 969 000
Net Income	8 365 000	8 074 000	7 981 000	7 682 000
Total Assets	119 500 000	197 463 000	200 267 000	199 147 000
Total Equity	70 287 000	69 862 000	69 370 000	68 806 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 870 000	12 249 000	12 164 000	11 969 000
Expenditure	776 000	928 000	788 000	743 000
Operating Profit	12 094 000	11 321 000	11 376 000	11 226 000
Financial Income	607 000	2 125 000	2 573 000	3 026 000
Financial Costs	1 977 000	3 094 000	3 716 000	4 403 000
Financial Balance	−1 370 000	−969 000	−1 143 000	−1 377 000
Earnings Before Tax	10 724 000	10 352 000	10 232 000	9 849 000
Tax	2 359 000	2 277 000	2 251 000	2 167 000
Net Income	8 365 000	8 074 000	7 981 000	7 682 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	107 573 000	108 158 000	108 645 000	109 248 000
Total Current Assets	11 927 000	89 304 000	91 621 000	89 899 000
Total Assets	119 500 000	197 463 000	200 267 000	199 147 000
Total Retained Equity	24 010 000	23 585 000	23 093 000	22 529 000
Total Equity	70 287 000	69 862 000	69 370 000	68 806 000
Total Long-Term Debt	39 033 000	117 052 000	121 173 000	121 014 000
Total Current Debt	10 180 000	10 548 000	9 724 000	9 327 000
Total Equity and Debt	119 500 000	197 463 000	200 267 000	199 147 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 870 000	12 249 000	12 164 000	11 969 000
Revenue	12 870 000	12 249 000	12 164 000	11 969 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	622 000	622 000	622 000	622 000
Impairment	0	0	0	0
Expenditure	776 000	928 000	788 000	743 000
Operating Profit	12 094 000	11 321 000	11 376 000	11 226 000
Financial Income	607 000	2 125 000	2 573 000	3 026 000
Financial Costs	1 977 000	3 094 000	3 716 000	4 403 000
Financial Balance	−1 370 000	−969 000	−1 143 000	−1 377 000
Dividends	0	0	0	0
Net Income	8 365 000	8 074 000	7 981 000	7 682 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	107 573 000	108 158 000	108 645 000	109 248 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	107 573 000	108 158 000	108 645 000	109 248 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	107 573 000	108 158 000	108 645 000	109 248 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 548 000	18 683 000	16 719 000	11 525 000
Total Current Assets	11 927 000	89 304 000	91 621 000	89 899 000
Total Assets	119 500 000	197 463 000	200 267 000	199 147 000
Total Equity	70 287 000	69 862 000	69 370 000	68 806 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	39 033 000	117 052 000	121 173 000	121 014 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 180 000	10 548 000	9 724 000	9 327 000
Total Current Debt	10 180 000	10 548 000	9 724 000	9 327 000
Total Equity and Debt	119 500 000	197 463 000	200 267 000	199 147 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,9 %	11,56 %	11,5 %	11,16 %
Debt-to-Equity Ratio	0,56	1,68	1,75	1,76
Operating Profit Margin	93,97 %	92,42 %	93,52 %	93,79 %
Current Ratio	1,17	8,47	9,42	9,64
Quick Ratio	1,17	8,47	9,42	9,64
Equity Ratio	0,59	0,35	0,35	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %