STORM BYGG AS

0551 OSLO

Finances

Share Ownership

Return on Equity

−285,37 %

Current Ratio

0,88

Debt-to-Equity Ratio

3,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 169 000	4 146 000	15 000	0
Net Income	−234 000	228 000	−15 000	−30 000
Total Assets	1 763 000	1 823 000	97 000	161 000
Total Equity	82 000	316 000	88 000	103 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 169 000	4 146 000	15 000	0
Expenditure	5 454 000	3 877 000	30 000	30 000
Operating Profit	−286 000	269 000	−15 000	−30 000
Financial Income	0	0	0	0
Financial Costs	13 000	7 000	0	0
Financial Balance	−13 000	−7 000	0	0
Earnings Before Tax	−300 000	262 000	−15 000	−30 000
Tax	−66 000	34 000	0	0
Net Income	−234 000	228 000	−15 000	−30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	540 000	493 000	0	0
Total Current Assets	1 223 000	1 330 000	97 000	161 000
Total Assets	1 763 000	1 823 000	97 000	161 000
Total Retained Equity	−128 000	106 000	−122 000	−107 000
Total Equity	82 000	316 000	88 000	103 000
Total Long-Term Debt	285 000	358 000	0	0
Total Current Debt	1 395 000	1 148 000	9 000	57 000
Total Equity and Debt	1 763 000	1 823 000	97 000	161 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 006 000	4 144 000	0	0
Other Income	162 000	2 000	15 000	0
Revenue	5 169 000	4 146 000	15 000	0
Cost of Goods Sold	1 589 000	385 000	0	0
Salary Costs	3 342 000	2 844 000	0	0
Depreciation	147 000	31 000	0	0
Impairment	0	0	0	0
Expenditure	5 454 000	3 877 000	30 000	30 000
Operating Profit	−286 000	269 000	−15 000	−30 000
Financial Income	0	0	0	0
Financial Costs	13 000	7 000	0	0
Financial Balance	−13 000	−7 000	0	0
Dividends	0	0	0	0
Net Income	−234 000	228 000	−15 000	−30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	84 000	18 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	456 000	475 000	0	0
Total Tangible Assets	456 000	475 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	540 000	493 000	0	0
Stock	0	0	0	60 000
Total Investments	0	0	0	0
Cash, Bank	240 000	305 000	73 000	98 000
Total Current Assets	1 223 000	1 330 000	97 000	161 000
Total Assets	1 763 000	1 823 000	97 000	161 000
Total Equity	82 000	316 000	88 000	103 000
Short-Term Group Debt	200 000	200 000	0	0
Total Long-Term Debt	285 000	358 000	0	0
Creditors	462 000	339 000	9 000	2 000
Unpaid Taxes	329 000	317 000	0	0
Dividends	0	0	0	0
Other Current Debt	404 000	240 000	0	55 000
Total Current Debt	1 395 000	1 148 000	9 000	57 000
Total Equity and Debt	1 763 000	1 823 000	97 000	161 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−285,37 %	72,15 %	−17,05 %	−29,13 %
Debt-to-Equity Ratio	3,48	1,13	0	0
Operating Profit Margin	−5,53 %	6,49 %	−100 %	-
Current Ratio	0,88	1,16	10,78	2,82
Quick Ratio	0,88	1,16	10,78	−53,67
Equity Ratio	0,05	0,17	0,91	0,64
Gross Profit Margin	69,26 %	90,71 %	100 %	-