STRAX AUTO-SERVICE AS

3055 KROKSTADELVA

Finances

Share Ownership

Return on Equity

14,99 %

Current Ratio

4,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 863 000	8 443 000	7 836 000	6 800 000
Net Income	665 000	1 437 000	1 312 000	984 000
Total Assets	5 702 000	7 048 000	5 705 000	5 075 000
Total Equity	4 436 000	3 772 000	4 334 000	4 022 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 863 000	8 443 000	7 836 000	6 800 000
Expenditure	7 042 000	6 611 000	6 174 000	5 563 000
Operating Profit	821 000	1 833 000	1 663 000	1 237 000
Financial Income	21 000	7 000	14 000	23 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	20 000	6 000	13 000	22 000
Earnings Before Tax	840 000	1 839 000	1 676 000	1 260 000
Tax	176 000	402 000	364 000	276 000
Net Income	665 000	1 437 000	1 312 000	984 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	178 000	80 000	31 000	40 000
Total Current Assets	5 524 000	6 968 000	5 674 000	5 034 000
Total Assets	5 702 000	7 048 000	5 705 000	5 075 000
Total Retained Equity	4 336 000	3 672 000	4 234 000	3 922 000
Total Equity	4 436 000	3 772 000	4 334 000	4 022 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 266 000	3 277 000	1 371 000	1 053 000
Total Equity and Debt	5 702 000	7 048 000	5 705 000	5 075 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 860 000	8 443 000	7 833 000	6 800 000
Other Income	3 000	0	3 000	0
Revenue	7 863 000	8 443 000	7 836 000	6 800 000
Cost of Goods Sold	1 881 000	2 059 000	1 940 000	1 649 000
Salary Costs	4 357 000	3 697 000	3 494 000	3 106 000
Depreciation	24 000	21 000	19 000	28 000
Impairment	0	0	0	0
Expenditure	7 042 000	6 611 000	6 174 000	5 563 000
Operating Profit	821 000	1 833 000	1 663 000	1 237 000
Financial Income	21 000	7 000	14 000	23 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	20 000	6 000	13 000	22 000
Dividends	0	2 000 000	0	0
Net Income	665 000	1 437 000	1 312 000	984 000

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	178 000	80 000	31 000	40 000
Fixtures	0	0	0	0
Total Tangible Assets	178 000	80 000	31 000	40 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	178 000	80 000	31 000	40 000
Stock	120 000	101 000	96 000	73 000
Total Investments	0	0	0	0
Cash, Bank	5 173 000	6 489 000	5 289 000	4 726 000
Total Current Assets	5 524 000	6 968 000	5 674 000	5 034 000
Total Assets	5 702 000	7 048 000	5 705 000	5 075 000
Total Equity	4 436 000	3 772 000	4 334 000	4 022 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	100 000	153 000	189 000	61 000
Unpaid Taxes	516 000	325 000	451 000	396 000
Dividends	0	2 000 000	0	0
Other Current Debt	474 000	2 397 000	367 000	320 000
Total Current Debt	1 266 000	3 277 000	1 371 000	1 053 000
Total Equity and Debt	5 702 000	7 048 000	5 705 000	5 075 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,99 %	38,1 %	30,27 %	24,47 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,44 %	21,71 %	21,22 %	18,19 %
Current Ratio	4,36	2,13	4,14	4,78
Quick Ratio	4,82	2,19	4,45	5,14
Equity Ratio	0,78	0,54	0,76	0,79
Gross Profit Margin	76,08 %	75,61 %	75,24 %	75,75 %