STRINDA ENTREPRENØR AS

7037 TRONDHEIM

Finances

Share Ownership

Return on Equity

−80,5 %

Current Ratio

2,25

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020
Revenue	7 404 000	2 573 000	0
Net Income	−1 024 000	−483 000	−16 000
Total Assets	2 424 000	1 700 000	178 000
Total Equity	1 272 000	−305 000	178 000

Income (NOK)	2022	2021	2020
Revenue	7 404 000	2 573 000	0
Expenditure	8 404 000	3 044 000	16 000
Operating Profit	−1 001 000	−471 000	−16 000
Financial Income	1 000	0	0
Financial Costs	24 000	12 000	0
Financial Balance	−23 000	−12 000	0
Earnings Before Tax	−1 024 000	−483 000	−16 000
Tax	0	0	0
Net Income	−1 024 000	−483 000	−16 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	674 000	614 000	0
Total Current Assets	1 750 000	1 086 000	178 000
Total Assets	2 424 000	1 700 000	178 000
Total Retained Equity	−1 523 000	−499 000	−16 000
Total Equity	1 272 000	−305 000	178 000
Total Long-Term Debt	374 000	1 515 000	0
Total Current Debt	779 000	490 000	0
Total Equity and Debt	2 424 000	1 700 000	178 000

Cash flow (NOK)	2022	2021	2020
Sales Income	7 388 000	2 573 000	0
Other Income	16 000	0	0
Revenue	7 404 000	2 573 000	0
Cost of Goods Sold	2 118 000	1 955 000	3 000
Salary Costs	3 686 000	470 000	0
Depreciation	203 000	33 000	0
Impairment	0	0	0
Expenditure	8 404 000	3 044 000	16 000
Operating Profit	−1 001 000	−471 000	−16 000
Financial Income	1 000	0	0
Financial Costs	24 000	12 000	0
Financial Balance	−23 000	−12 000	0
Dividends	0	0	0
Net Income	−1 024 000	−483 000	−16 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	54 000	87 000	0
Fixtures	383 000	278 000	0
Total Tangible Assets	438 000	365 000	0
Total Fiancial Fixed Assets	236 000	249 000	0
Total Fixed Assets	674 000	614 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 016 000	342 000	178 000
Total Current Assets	1 750 000	1 086 000	178 000
Total Assets	2 424 000	1 700 000	178 000
Total Equity	1 272 000	−305 000	178 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	374 000	1 515 000	0
Creditors	277 000	289 000	0
Unpaid Taxes	253 000	105 000	0
Dividends	0	0	0
Other Current Debt	249 000	96 000	0
Total Current Debt	779 000	490 000	0
Total Equity and Debt	2 424 000	1 700 000	178 000

Financial indicators	2022	2021	2020
Return on Equity	−80,5 %	158,36 %	−8,99 %
Debt-to-Equity Ratio	0,29	−4,97	0
Operating Profit Margin	−13,52 %	−18,31 %	-
Current Ratio	2,25	2,22	-
Quick Ratio	2,25	2,22	-
Equity Ratio	0,52	−0,18	1
Gross Profit Margin	71,39 %	24,02 %	-