STRAND OPTIKK AS

4103 JØRPELAND

Finances

Return on Equity

64,75 %

Current Ratio

1,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 626 000	3 607 000	3 400 000	3 351 000
Net Income	428 000	547 000	628 000	487 000
Total Assets	1 741 000	1 488 000	2 110 000	1 921 000
Total Equity	661 000	833 000	1 036 000	1 008 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 626 000	3 607 000	3 400 000	3 351 000
Expenditure	3 104 000	2 934 000	2 609 000	2 742 000
Operating Profit	523 000	674 000	790 000	608 000
Financial Income	27 000	27 000	15 000	16 000
Financial Costs	0	0	1 000	1 000
Financial Balance	27 000	27 000	14 000	15 000
Earnings Before Tax	550 000	700 000	804 000	624 000
Tax	122 000	154 000	176 000	137 000
Net Income	428 000	547 000	628 000	487 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	108 000	140 000	191 000	276 000
Total Current Assets	1 633 000	1 349 000	1 919 000	1 645 000
Total Assets	1 741 000	1 488 000	2 110 000	1 921 000
Total Retained Equity	561 000	733 000	936 000	908 000
Total Equity	661 000	833 000	1 036 000	1 008 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 080 000	655 000	1 073 000	912 000
Total Equity and Debt	1 741 000	1 488 000	2 110 000	1 921 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 626 000	3 607 000	3 400 000	3 351 000
Other Income	0	0	0	0
Revenue	3 626 000	3 607 000	3 400 000	3 351 000
Cost of Goods Sold	888 000	864 000	813 000	783 000
Salary Costs	1 663 000	1 561 000	1 237 000	1 340 000
Depreciation	29 000	53 000	92 000	120 000
Impairment	0	0	0	0
Expenditure	3 104 000	2 934 000	2 609 000	2 742 000
Operating Profit	523 000	674 000	790 000	608 000
Financial Income	27 000	27 000	15 000	16 000
Financial Costs	0	0	1 000	1 000
Financial Balance	27 000	27 000	14 000	15 000
Dividends	600 000	750 000	600 000	450 000
Net Income	428 000	547 000	628 000	487 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	22 000	24 000	23 000	15 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	77 000	105 000	158 000	250 000
Total Tangible Assets	77 000	105 000	158 000	250 000
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	108 000	140 000	191 000	276 000
Stock	348 000	327 000	354 000	318 000
Total Investments	113 000	110 000	0	0
Cash, Bank	1 051 000	807 000	1 507 000	1 216 000
Total Current Assets	1 633 000	1 349 000	1 919 000	1 645 000
Total Assets	1 741 000	1 488 000	2 110 000	1 921 000
Total Equity	661 000	833 000	1 036 000	1 008 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	20 000	28 000	0	34 000
Unpaid Taxes	171 000	164 000	164 000	144 000
Dividends	600 000	750 000	600 000	450 000
Other Current Debt	170 000	158 000	125 000	136 000
Total Current Debt	1 080 000	655 000	1 073 000	912 000
Total Equity and Debt	1 741 000	1 488 000	2 110 000	1 921 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,75 %	65,67 %	60,62 %	48,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,42 %	18,69 %	23,24 %	18,14 %
Current Ratio	1,51	2,06	1,79	1,8
Quick Ratio	2,23	4,11	2,67	2,77
Equity Ratio	0,38	0,56	0,49	0,52
Gross Profit Margin	75,51 %	76,05 %	76,09 %	76,63 %