STRYKJERNET OPPDAL AS

6650 SURNADAL

Finances

Share Ownership

Return on Equity

37,11 %

Current Ratio

1,03

Debt-to-Equity Ratio

7,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 794 000	1 733 000	1 704 000	1 673 000
Net Income	570 000	657 000	586 000	514 000
Total Assets	14 309 000	14 933 000	14 698 000	15 187 000
Total Equity	1 536 000	1 568 000	1 584 000	1 584 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 794 000	1 733 000	1 704 000	1 673 000
Expenditure	625 000	583 000	580 000	561 000
Operating Profit	1 170 000	1 150 000	1 124 000	1 113 000
Financial Income	3 000	3 000	1 000	2 000
Financial Costs	442 000	311 000	374 000	456 000
Financial Balance	−439 000	−308 000	−373 000	−454 000
Earnings Before Tax	730 000	843 000	751 000	658 000
Tax	161 000	185 000	165 000	145 000
Net Income	570 000	657 000	586 000	514 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 439 000	13 811 000	14 183 000	14 555 000
Total Current Assets	870 000	1 121 000	514 000	632 000
Total Assets	14 309 000	14 933 000	14 698 000	15 187 000
Total Retained Equity	521 000	553 000	570 000	570 000
Total Equity	1 536 000	1 568 000	1 584 000	1 584 000
Total Long-Term Debt	11 931 000	12 427 000	12 281 000	12 881 000
Total Current Debt	842 000	938 000	832 000	722 000
Total Equity and Debt	14 309 000	14 933 000	14 698 000	15 187 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 794 000	1 733 000	1 704 000	1 673 000
Revenue	1 794 000	1 733 000	1 704 000	1 673 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	372 000	372 000	372 000	372 000
Impairment	0	0	0	0
Expenditure	625 000	583 000	580 000	561 000
Operating Profit	1 170 000	1 150 000	1 124 000	1 113 000
Financial Income	3 000	3 000	1 000	2 000
Financial Costs	442 000	311 000	374 000	456 000
Financial Balance	−439 000	−308 000	−373 000	−454 000
Dividends	0	0	0	0
Net Income	570 000	657 000	586 000	514 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 439 000	13 811 000	14 183 000	14 555 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 439 000	13 811 000	14 183 000	14 555 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 439 000	13 811 000	14 183 000	14 555 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	865 000	1 118 000	513 000	381 000
Total Current Assets	870 000	1 121 000	514 000	632 000
Total Assets	14 309 000	14 933 000	14 698 000	15 187 000
Total Equity	1 536 000	1 568 000	1 584 000	1 584 000
Short-Term Group Debt	771 000	864 000	751 000	650 000
Total Long-Term Debt	11 931 000	12 427 000	12 281 000	12 881 000
Creditors	0	0	11 000	0
Unpaid Taxes	68 000	72 000	69 000	70 000
Dividends	0	0	0	0
Other Current Debt	3 000	2 000	2 000	3 000
Total Current Debt	842 000	938 000	832 000	722 000
Total Equity and Debt	14 309 000	14 933 000	14 698 000	15 187 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,11 %	41,9 %	36,99 %	32,45 %
Debt-to-Equity Ratio	7,77	7,93	7,75	8,13
Operating Profit Margin	65,22 %	66,36 %	65,96 %	66,53 %
Current Ratio	1,03	1,2	0,62	0,88
Quick Ratio	1,03	1,2	0,62	0,88
Equity Ratio	0,11	0,11	0,11	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %