STRØTVET CONSULTING AS

3014 DRAMMEN

Finances

Share Ownership

Return on Equity

6,67 %

Current Ratio

2,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	311 000	589 000	509 000	243 000
Net Income	156 000	278 000	24 000	145 000
Total Assets	2 656 000	2 529 000	2 049 000	2 022 000
Total Equity	2 340 000	2 184 000	1 905 000	1 881 000

Income (NOK)	2022	2021	2020	2019
Revenue	311 000	589 000	509 000	243 000
Expenditure	118 000	233 000	479 000	61 000
Operating Profit	193 000	356 000	30 000	182 000
Financial Income	7 000	2 000	1 000	5 000
Financial Costs	0	0	0	1 000
Financial Balance	7 000	2 000	1 000	4 000
Earnings Before Tax	200 000	357 000	31 000	186 000
Tax	44 000	79 000	7 000	41 000
Net Income	156 000	278 000	24 000	145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 843 000	1 801 000	1 841 000	0
Total Current Assets	812 000	728 000	208 000	2 022 000
Total Assets	2 656 000	2 529 000	2 049 000	2 022 000
Total Retained Equity	2 240 000	2 084 000	1 805 000	1 781 000
Total Equity	2 340 000	2 184 000	1 905 000	1 881 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	316 000	345 000	144 000	140 000
Total Equity and Debt	2 656 000	2 529 000	2 049 000	2 022 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	311 000	589 000	509 000	243 000
Other Income	0	0	0	0
Revenue	311 000	589 000	509 000	243 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 000	0	6 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	118 000	233 000	479 000	61 000
Operating Profit	193 000	356 000	30 000	182 000
Financial Income	7 000	2 000	1 000	5 000
Financial Costs	0	0	0	1 000
Financial Balance	7 000	2 000	1 000	4 000
Dividends	0	0	0	0
Net Income	156 000	278 000	24 000	145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 843 000	1 801 000	1 841 000	0
Total Fixed Assets	1 843 000	1 801 000	1 841 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	632 000	522 000	145 000	312 000
Total Current Assets	812 000	728 000	208 000	2 022 000
Total Assets	2 656 000	2 529 000	2 049 000	2 022 000
Total Equity	2 340 000	2 184 000	1 905 000	1 881 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	64 000	102 000	22 000	58 000
Dividends	0	0	0	0
Other Current Debt	208 000	165 000	115 000	41 000
Total Current Debt	316 000	345 000	144 000	140 000
Total Equity and Debt	2 656 000	2 529 000	2 049 000	2 022 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,67 %	12,73 %	1,26 %	7,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	62,06 %	60,44 %	5,89 %	74,9 %
Current Ratio	2,57	2,11	1,44	14,44
Quick Ratio	2,57	2,11	1,44	14,44
Equity Ratio	0,88	0,86	0,93	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %