STRAND LARSEN EIENDOM AS

5096 BERGEN

Finances

Share Ownership

Return on Equity

44,04 %

Current Ratio

11,86

Debt-to-Equity Ratio

−5,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	6 385 000	99 000	0
Net Income	−218 000	−349 000	−172 000	−211 000
Total Assets	2 620 000	2 207 000	5 301 000	4 311 000
Total Equity	−495 000	−997 000	−648 000	−476 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	6 385 000	99 000	0
Expenditure	247 000	3 406 000	108 000	90 000
Operating Profit	−86 000	−259 000	−9 000	−90 000
Financial Income	3 000	1 000	0	1 000
Financial Costs	134 000	90 000	163 000	123 000
Financial Balance	−131 000	−89 000	−163 000	−122 000
Earnings Before Tax	−218 000	−349 000	−172 000	−211 000
Tax	0	0	0	0
Net Income	−218 000	−349 000	−172 000	−211 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 620 000	2 207 000	5 301 000	4 311 000
Total Assets	2 620 000	2 207 000	5 301 000	4 311 000
Total Retained Equity	−1 245 000	−1 027 000	−678 000	−506 000
Total Equity	−495 000	−997 000	−648 000	−476 000
Total Long-Term Debt	2 894 000	3 083 000	5 571 000	4 734 000
Total Current Debt	221 000	121 000	378 000	53 000
Total Equity and Debt	2 620 000	2 207 000	5 301 000	4 311 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	6 365 000	0	0
Other Income	0	20 000	99 000	0
Revenue	0	6 385 000	99 000	0
Cost of Goods Sold	173 000	3 334 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	247 000	3 406 000	108 000	90 000
Operating Profit	−86 000	−259 000	−9 000	−90 000
Financial Income	3 000	1 000	0	1 000
Financial Costs	134 000	90 000	163 000	123 000
Financial Balance	−131 000	−89 000	−163 000	−122 000
Dividends	0	0	0	0
Net Income	−218 000	−349 000	−172 000	−211 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	2 211 000	2 050 000	5 288 000	4 293 000
Total Investments	0	0	0	0
Cash, Bank	22 000	18 000	4 000	16 000
Total Current Assets	2 620 000	2 207 000	5 301 000	4 311 000
Total Assets	2 620 000	2 207 000	5 301 000	4 311 000
Total Equity	−495 000	−997 000	−648 000	−476 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 894 000	3 083 000	5 571 000	4 734 000
Creditors	153 000	121 000	213 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	68 000	0	166 000	49 000
Total Current Debt	221 000	121 000	378 000	53 000
Total Equity and Debt	2 620 000	2 207 000	5 301 000	4 311 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,04 %	35,01 %	26,54 %	44,33 %
Debt-to-Equity Ratio	−5,85	−3,09	−8,6	−9,95
Operating Profit Margin	-	−4,06 %	−9,09 %	-
Current Ratio	11,86	18,24	14,02	81,34
Quick Ratio	−1,32	−1,14	−1,08	−1,02
Equity Ratio	−0,19	−0,45	−0,12	−0,11
Gross Profit Margin	-	47,78 %	100 %	-