MIDTSTRANDA 45 AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

452,5 %

Current Ratio

0,25

Debt-to-Equity Ratio

239,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 935 000	1 888 000	1 307 000	1 259 000
Net Income	362 000	500 000	267 000	305 000
Total Assets	22 683 000	10 356 000	9 837 000	10 027 000
Total Equity	80 000	136 000	232 000	679 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 935 000	1 888 000	1 307 000	1 259 000
Expenditure	772 000	856 000	636 000	574 000
Operating Profit	1 163 000	1 033 000	672 000	686 000
Financial Income	0	0	0	0
Financial Costs	569 000	335 000	272 000	238 000
Financial Balance	−569 000	−335 000	−272 000	−238 000
Earnings Before Tax	593 000	698 000	399 000	448 000
Tax	232 000	198 000	133 000	143 000
Net Income	362 000	500 000	267 000	305 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 828 000	10 040 000	9 789 000	10 013 000
Total Current Assets	855 000	317 000	48 000	14 000
Total Assets	22 683 000	10 356 000	9 837 000	10 027 000
Total Retained Equity	50 000	106 000	202 000	649 000
Total Equity	80 000	136 000	232 000	679 000
Total Long-Term Debt	19 163 000	8 829 000	8 571 000	8 206 000
Total Current Debt	3 440 000	1 392 000	1 034 000	1 142 000
Total Equity and Debt	22 683 000	10 356 000	9 837 000	10 027 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 935 000	1 888 000	1 307 000	1 259 000
Revenue	1 935 000	1 888 000	1 307 000	1 259 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	234 000	234 000	225 000	226 000
Impairment	0	0	0	0
Expenditure	772 000	856 000	636 000	574 000
Operating Profit	1 163 000	1 033 000	672 000	686 000
Financial Income	0	0	0	0
Financial Costs	569 000	335 000	272 000	238 000
Financial Balance	−569 000	−335 000	−272 000	−238 000
Dividends	0	0	0	0
Net Income	362 000	500 000	267 000	305 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 825 000	2 708 000	2 598 000	2 614 000
Machinery and Plant Facilities	324 000	349 000	0	0
Fixtures	5 000	10 000	15 000	20 000
Total Tangible Assets	16 924 000	10 040 000	9 789 000	10 013 000
Total Fiancial Fixed Assets	4 904 000	0	0	0
Total Fixed Assets	21 828 000	10 040 000	9 789 000	10 013 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	2 000	40 000	14 000
Total Current Assets	855 000	317 000	48 000	14 000
Total Assets	22 683 000	10 356 000	9 837 000	10 027 000
Total Equity	80 000	136 000	232 000	679 000
Short-Term Group Debt	1 048 000	1 149 000	915 000	1 041 000
Total Long-Term Debt	19 163 000	8 829 000	8 571 000	8 206 000
Creditors	2 376 000	183 000	0	50 000
Unpaid Taxes	0	27 000	40 000	32 000
Dividends	0	0	0	0
Other Current Debt	16 000	33 000	78 000	19 000
Total Current Debt	3 440 000	1 392 000	1 034 000	1 142 000
Total Equity and Debt	22 683 000	10 356 000	9 837 000	10 027 000

Financial indicators	2022	2021	2020	2019
Return on Equity	452,5 %	367,65 %	115,09 %	44,92 %
Debt-to-Equity Ratio	239,54	64,92	36,94	12,09
Operating Profit Margin	60,1 %	54,71 %	51,42 %	54,49 %
Current Ratio	0,25	0,23	0,05	0,01
Quick Ratio	0,25	0,23	0,05	0,01
Equity Ratio	0	0,01	0,02	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %