BEINVED AS

5417 STORD

Finances

Share Ownership

Return on Equity

104,81 %

Current Ratio

1,09

Debt-to-Equity Ratio

4,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	359 000	799 000	1 391 000	1 417 000
Net Income	109 000	−136 000	54 000	74 000
Total Assets	663 000	651 000	894 000	916 000
Total Equity	104 000	−6 000	130 000	75 000

Income (NOK)	2022	2021	2020	2019
Revenue	359 000	799 000	1 391 000	1 417 000
Expenditure	239 000	915 000	1 328 000	1 314 000
Operating Profit	135 000	−115 000	84 000	107 000
Financial Income	0	4 000	0	5 000
Financial Costs	26 000	25 000	29 000	38 000
Financial Balance	−26 000	−21 000	−29 000	−33 000
Earnings Before Tax	109 000	−136 000	54 000	74 000
Tax	0	0	0	0
Net Income	109 000	−136 000	54 000	74 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	576 000	623 000	669 000	716 000
Total Current Assets	87 000	29 000	224 000	200 000
Total Assets	663 000	651 000	894 000	916 000
Total Retained Equity	4 000	−106 000	30 000	−25 000
Total Equity	104 000	−6 000	130 000	75 000
Total Long-Term Debt	479 000	535 000	591 000	670 000
Total Current Debt	80 000	122 000	173 000	171 000
Total Equity and Debt	663 000	651 000	894 000	916 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	359 000	799 000	1 367 000	1 417 000
Other Income	0	0	24 000	0
Revenue	359 000	799 000	1 391 000	1 417 000
Cost of Goods Sold	39 000	288 000	549 000	579 000
Salary Costs	37 000	414 000	554 000	536 000
Depreciation	47 000	47 000	47 000	47 000
Impairment	0	0	0	0
Expenditure	239 000	915 000	1 328 000	1 314 000
Operating Profit	135 000	−115 000	84 000	107 000
Financial Income	0	4 000	0	5 000
Financial Costs	26 000	25 000	29 000	38 000
Financial Balance	−26 000	−21 000	−29 000	−33 000
Dividends	0	0	0	0
Net Income	109 000	−136 000	54 000	74 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	546 000	563 000	579 000	596 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	60 000	90 000	120 000
Total Tangible Assets	576 000	623 000	669 000	716 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	576 000	623 000	669 000	716 000
Stock	19 000	5 000	29 000	8 000
Total Investments	0	0	0	0
Cash, Bank	10 000	16 000	71 000	37 000
Total Current Assets	87 000	29 000	224 000	200 000
Total Assets	663 000	651 000	894 000	916 000
Total Equity	104 000	−6 000	130 000	75 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	479 000	535 000	591 000	670 000
Creditors	15 000	8 000	25 000	7 000
Unpaid Taxes	9 000	12 000	67 000	91 000
Dividends	0	0	0	0
Other Current Debt	56 000	101 000	81 000	73 000
Total Current Debt	80 000	122 000	173 000	171 000
Total Equity and Debt	663 000	651 000	894 000	916 000

Financial indicators	2022	2021	2020	2019
Return on Equity	104,81 %	2 266,67 %	41,54 %	98,67 %
Debt-to-Equity Ratio	4,61	−89,17	4,55	8,93
Operating Profit Margin	37,6 %	−14,39 %	6,04 %	7,55 %
Current Ratio	1,09	0,24	1,29	1,17
Quick Ratio	1,43	0,25	1,56	1,23
Equity Ratio	0,16	−0,01	0,15	0,08
Gross Profit Margin	89,14 %	63,95 %	60,53 %	59,14 %