FAGRE STRYN BENSINSTASJON AS

6783 STRYN

Finances

Return on Equity

0,05 %

Current Ratio

1,65

Debt-to-Equity Ratio

2,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 327 000	10 654 000	8 968 000	7 665 000
Net Income	1 000	186 000	548 000	36 000
Total Assets	9 172 000	4 597 000	3 820 000	3 739 000
Total Equity	2 137 000	1 803 000	1 617 000	1 069 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 327 000	10 654 000	8 968 000	7 665 000
Expenditure	13 299 000	10 361 000	8 160 000	7 520 000
Operating Profit	27 000	294 000	807 000	145 000
Financial Income	9 000	1 000	1 000	2 000
Financial Costs	163 000	61 000	55 000	71 000
Financial Balance	−154 000	−60 000	−54 000	−69 000
Earnings Before Tax	−127 000	234 000	754 000	76 000
Tax	−128 000	48 000	206 000	40 000
Net Income	1 000	186 000	548 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 574 000	3 100 000	2 342 000	2 620 000
Total Current Assets	2 598 000	1 497 000	1 478 000	1 119 000
Total Assets	9 172 000	4 597 000	3 820 000	3 739 000
Total Retained Equity	974 000	973 000	787 000	239 000
Total Equity	2 137 000	1 803 000	1 617 000	1 069 000
Total Long-Term Debt	5 463 000	1 503 000	1 141 000	1 263 000
Total Current Debt	1 572 000	1 291 000	1 062 000	1 406 000
Total Equity and Debt	9 172 000	4 597 000	3 820 000	3 739 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 639 000	10 517 000	8 963 000	7 654 000
Other Income	688 000	137 000	5 000	12 000
Revenue	13 327 000	10 654 000	8 968 000	7 665 000
Cost of Goods Sold	4 362 000	4 137 000	3 748 000	3 389 000
Salary Costs	4 629 000	3 311 000	2 542 000	2 487 000
Depreciation	827 000	319 000	261 000	302 000
Impairment	0	0	0	0
Expenditure	13 299 000	10 361 000	8 160 000	7 520 000
Operating Profit	27 000	294 000	807 000	145 000
Financial Income	9 000	1 000	1 000	2 000
Financial Costs	163 000	61 000	55 000	71 000
Financial Balance	−154 000	−60 000	−54 000	−69 000
Dividends	0	0	0	0
Net Income	1 000	186 000	548 000	36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 814 000	1 996 000	2 125 000	2 325 000
Machinery and Plant Facilities	3 910 000	0	0	0
Fixtures	785 000	1 039 000	152 000	230 000
Total Tangible Assets	6 508 000	3 035 000	2 277 000	2 555 000
Total Fiancial Fixed Assets	66 000	65 000	65 000	65 000
Total Fixed Assets	6 574 000	3 100 000	2 342 000	2 620 000
Stock	540 000	579 000	502 000	503 000
Total Investments	0	0	0	0
Cash, Bank	1 239 000	748 000	919 000	163 000
Total Current Assets	2 598 000	1 497 000	1 478 000	1 119 000
Total Assets	9 172 000	4 597 000	3 820 000	3 739 000
Total Equity	2 137 000	1 803 000	1 617 000	1 069 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 463 000	1 503 000	1 141 000	1 263 000
Creditors	572 000	636 000	305 000	675 000
Unpaid Taxes	346 000	273 000	287 000	280 000
Dividends	0	0	0	0
Other Current Debt	654 000	335 000	263 000	262 000
Total Current Debt	1 572 000	1 291 000	1 062 000	1 406 000
Total Equity and Debt	9 172 000	4 597 000	3 820 000	3 739 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,05 %	10,32 %	33,89 %	3,37 %
Debt-to-Equity Ratio	2,56	0,83	0,71	1,18
Operating Profit Margin	0,2 %	2,76 %	9 %	1,89 %
Current Ratio	1,65	1,16	1,39	0,8
Quick Ratio	2,52	2,1	2,64	1,24
Equity Ratio	0,23	0,39	0,42	0,29
Gross Profit Margin	67,27 %	61,17 %	58,21 %	55,79 %