STRAND MANUELLTERAPI AS

9008 TROMSØ

Finances

Return on Equity

9,81 %

Current Ratio

8,17

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 346 000	2 314 000	2 004 000	2 243 000
Net Income	567 000	1 443 000	1 019 000	774 000
Total Assets	8 372 000	7 684 000	6 858 000	5 851 000
Total Equity	5 778 000	5 211 000	4 427 000	3 407 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 346 000	2 314 000	2 004 000	2 243 000
Expenditure	1 355 000	1 330 000	1 220 000	1 238 000
Operating Profit	992 000	983 000	785 000	1 004 000
Financial Income	45 000	691 000	433 000	28 000
Financial Costs	255 000	19 000	31 000	44 000
Financial Balance	−210 000	672 000	402 000	−16 000
Earnings Before Tax	782 000	1 656 000	1 187 000	988 000
Tax	215 000	213 000	168 000	214 000
Net Income	567 000	1 443 000	1 019 000	774 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 491 000	2 491 000	1 978 000	2 078 000
Total Current Assets	5 881 000	5 193 000	4 880 000	3 773 000
Total Assets	8 372 000	7 684 000	6 858 000	5 851 000
Total Retained Equity	5 678 000	5 111 000	4 327 000	3 307 000
Total Equity	5 778 000	5 211 000	4 427 000	3 407 000
Total Long-Term Debt	1 874 000	1 854 000	621 000	789 000
Total Current Debt	720 000	619 000	1 810 000	1 655 000
Total Equity and Debt	8 372 000	7 684 000	6 858 000	5 851 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	418 000	2 314 000	1 969 000	2 243 000
Other Income	1 928 000	0	35 000	0
Revenue	2 346 000	2 314 000	2 004 000	2 243 000
Cost of Goods Sold	1 000	8 000	4 000	10 000
Salary Costs	908 000	883 000	739 000	792 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 355 000	1 330 000	1 220 000	1 238 000
Operating Profit	992 000	983 000	785 000	1 004 000
Financial Income	45 000	691 000	433 000	28 000
Financial Costs	255 000	19 000	31 000	44 000
Financial Balance	−210 000	672 000	402 000	−16 000
Dividends	0	658 000	0	0
Net Income	567 000	1 443 000	1 019 000	774 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	513 000	513 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	513 000	513 000	0	0
Total Fiancial Fixed Assets	1 978 000	1 978 000	1 978 000	2 078 000
Total Fixed Assets	2 491 000	2 491 000	1 978 000	2 078 000
Stock	8 000	10 000	10 000	13 000
Total Investments	3 962 000	4 197 000	2 525 000	117 000
Cash, Bank	1 891 000	982 000	2 345 000	3 600 000
Total Current Assets	5 881 000	5 193 000	4 880 000	3 773 000
Total Assets	8 372 000	7 684 000	6 858 000	5 851 000
Total Equity	5 778 000	5 211 000	4 427 000	3 407 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 874 000	1 854 000	621 000	789 000
Creditors	4 000	2 000	4 000	0
Unpaid Taxes	42 000	40 000	42 000	40 000
Dividends	0	658 000	0	0
Other Current Debt	460 000	364 000	1 597 000	1 400 000
Total Current Debt	720 000	619 000	1 810 000	1 655 000
Total Equity and Debt	8 372 000	7 684 000	6 858 000	5 851 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,81 %	27,69 %	23,02 %	22,72 %
Debt-to-Equity Ratio	0,32	0,36	0,14	0,23
Operating Profit Margin	42,28 %	42,48 %	39,17 %	44,76 %
Current Ratio	8,17	8,39	2,7	2,28
Quick Ratio	8,26	8,53	2,71	2,3
Equity Ratio	0,69	0,68	0,65	0,58
Gross Profit Margin	99,96 %	99,65 %	99,8 %	99,55 %