STJERNEBLOKKA AS

5412 STORD

Finances

Share Ownership

Return on Equity

28,26 %

Current Ratio

1,95

Debt-to-Equity Ratio

8,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 518 000	4 265 000	4 161 000	3 973 000
Net Income	1 029 000	966 000	773 000	357 000
Total Assets	34 818 000	35 487 000	36 031 000	36 997 000
Total Equity	3 641 000	2 612 000	1 646 000	1 773 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 518 000	4 265 000	4 161 000	3 973 000
Expenditure	2 095 000	2 022 000	2 073 000	2 193 000
Operating Profit	2 424 000	2 242 000	2 088 000	1 779 000
Financial Income	0	0	0	0
Financial Costs	1 105 000	1 004 000	1 097 000	1 322 000
Financial Balance	−1 105 000	−1 004 000	−1 097 000	−1 322 000
Earnings Before Tax	1 319 000	1 239 000	991 000	458 000
Tax	290 000	273 000	218 000	101 000
Net Income	1 029 000	966 000	773 000	357 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 557 000	34 666 000	35 776 000	36 867 000
Total Current Assets	1 261 000	820 000	255 000	130 000
Total Assets	34 818 000	35 487 000	36 031 000	36 997 000
Total Retained Equity	3 351 000	2 323 000	1 357 000	1 483 000
Total Equity	3 641 000	2 612 000	1 646 000	1 773 000
Total Long-Term Debt	30 529 000	32 254 000	33 967 000	34 927 000
Total Current Debt	648 000	621 000	418 000	298 000
Total Equity and Debt	34 818 000	35 487 000	36 031 000	36 997 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 518 000	4 265 000	4 161 000	3 973 000
Revenue	4 518 000	4 265 000	4 161 000	3 973 000
Cost of Goods Sold	37 000	17 000	22 000	14 000
Salary Costs	0	0	0	0
Depreciation	1 089 000	1 089 000	1 089 000	1 085 000
Impairment	0	0	0	0
Expenditure	2 095 000	2 022 000	2 073 000	2 193 000
Operating Profit	2 424 000	2 242 000	2 088 000	1 779 000
Financial Income	0	0	0	0
Financial Costs	1 105 000	1 004 000	1 097 000	1 322 000
Financial Balance	−1 105 000	−1 004 000	−1 097 000	−1 322 000
Dividends	0	0	900 000	0
Net Income	1 029 000	966 000	773 000	357 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000 000	1 000 000	1 000 000	1 000 000
Real Eastate	32 422 000	33 499 000	34 576 000	35 652 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	35 000	47 000	41 000
Total Tangible Assets	32 445 000	33 533 000	34 622 000	35 693 000
Total Fiancial Fixed Assets	113 000	133 000	154 000	174 000
Total Fixed Assets	33 557 000	34 666 000	35 776 000	36 867 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	958 000	820 000	191 000	51 000
Total Current Assets	1 261 000	820 000	255 000	130 000
Total Assets	34 818 000	35 487 000	36 031 000	36 997 000
Total Equity	3 641 000	2 612 000	1 646 000	1 773 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	30 529 000	32 254 000	33 967 000	34 927 000
Creditors	117 000	139 000	38 000	53 000
Unpaid Taxes	9 000	12 000	9 000	10 000
Dividends	0	0	900 000	0
Other Current Debt	187 000	165 000	133 000	128 000
Total Current Debt	648 000	621 000	418 000	298 000
Total Equity and Debt	34 818 000	35 487 000	36 031 000	36 997 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,26 %	36,98 %	46,96 %	20,14 %
Debt-to-Equity Ratio	8,38	12,35	20,64	19,7
Operating Profit Margin	53,65 %	52,57 %	50,18 %	44,78 %
Current Ratio	1,95	1,32	0,61	0,44
Quick Ratio	1,95	1,32	0,61	0,44
Equity Ratio	0,1	0,07	0,05	0,05
Gross Profit Margin	99,18 %	99,6 %	99,47 %	99,65 %