STRAWBERRY SERVICES AS

0264 OSLO

Finances

Share Ownership

Return on Equity

244,17 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	416 981 000	364 804 000	305 709 000	374 927 000
Net Income	127 239 000	−23 432 000	−22 890 000	13 022 000
Total Assets	336 012 000	312 853 000	278 366 000	167 144 000
Total Equity	52 110 000	104 202 000	96 225 000	13 119 000

Income (NOK)	2022	2021	2020	2019
Revenue	416 981 000	364 804 000	305 709 000	374 927 000
Expenditure	388 550 000	409 497 000	328 643 000	364 547 000
Operating Profit	28 431 000	−44 693 000	−22 934 000	10 379 000
Financial Income	111 370 000	15 960 000	2 853 000	9 329 000
Financial Costs	3 529 000	2 170 000	9 099 000	3 635 000
Financial Balance	107 841 000	13 790 000	−6 246 000	5 694 000
Earnings Before Tax	136 271 000	−30 903 000	−29 180 000	16 073 000
Tax	9 032 000	−7 472 000	−6 290 000	3 051 000
Net Income	127 239 000	−23 432 000	−22 890 000	13 022 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 180 000	35 449 000	61 495 000	57 211 000
Total Current Assets	306 831 000	277 404 000	216 871 000	109 933 000
Total Assets	336 012 000	312 853 000	278 366 000	167 144 000
Total Retained Equity	2 902 000	−65 006 000	−37 426 000	−14 535 000
Total Equity	52 110 000	104 202 000	96 225 000	13 119 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	283 902 000	208 651 000	182 141 000	154 025 000
Total Equity and Debt	336 012 000	312 853 000	278 366 000	167 144 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	416 981 000	364 804 000	305 709 000	374 927 000
Revenue	416 981 000	364 804 000	305 709 000	374 927 000
Cost of Goods Sold	0	0	0	0
Salary Costs	144 448 000	120 739 000	113 668 000	146 828 000
Depreciation	2 381 000	2 546 000	24 625 000	19 105 000
Impairment	4 343 000	10 494 000	1 736 000	0
Expenditure	388 550 000	409 497 000	328 643 000	364 547 000
Operating Profit	28 431 000	−44 693 000	−22 934 000	10 379 000
Financial Income	111 370 000	15 960 000	2 853 000	9 329 000
Financial Costs	3 529 000	2 170 000	9 099 000	3 635 000
Financial Balance	107 841 000	13 790 000	−6 246 000	5 694 000
Dividends	0	0	0	0
Net Income	127 239 000	−23 432 000	−22 890 000	13 022 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 176 000	7 934 000	9 321 000	4 723 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 352 000	13 862 000	21 322 000	46 453 000
Total Tangible Assets	8 352 000	13 862 000	21 322 000	46 453 000
Total Fiancial Fixed Assets	13 652 000	13 652 000	30 852 000	6 035 000
Total Fixed Assets	29 180 000	35 449 000	61 495 000	57 211 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	306 831 000	277 404 000	216 871 000	109 933 000
Total Assets	336 012 000	312 853 000	278 366 000	167 144 000
Total Equity	52 110 000	104 202 000	96 225 000	13 119 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	24 836 000	27 517 000	13 394 000	13 658 000
Unpaid Taxes	11 961 000	7 871 000	5 959 000	10 199 000
Dividends	0	0	0	0
Other Current Debt	247 105 000	173 263 000	162 789 000	130 167 000
Total Current Debt	283 902 000	208 651 000	182 141 000	154 025 000
Total Equity and Debt	336 012 000	312 853 000	278 366 000	167 144 000

Financial indicators	2022	2021	2020	2019
Return on Equity	244,17 %	−22,49 %	−23,79 %	99,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,82 %	−12,25 %	−7,5 %	2,77 %
Current Ratio	1,08	1,33	1,19	0,71
Quick Ratio	1,08	1,33	1,19	0,71
Equity Ratio	0,16	0,33	0,35	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %