STRANDVEIEN 13 AS

9405 HARSTAD

Finances

Share Ownership

Return on Equity

26,3 %

Current Ratio

0,46

Debt-to-Equity Ratio

3,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 734 000	23 498 000	22 079 000	17 658 000
Net Income	7 490 000	8 127 000	7 632 000	3 105 000
Total Assets	136 652 000	135 136 000	143 582 000	136 216 000
Total Equity	28 475 000	28 796 000	28 979 000	38 121 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 734 000	23 498 000	22 079 000	17 658 000
Expenditure	9 974 000	11 906 000	10 695 000	11 421 000
Operating Profit	11 761 000	11 592 000	11 384 000	6 238 000
Financial Income	558 000	427 000	400 000	492 000
Financial Costs	2 716 000	1 599 000	1 999 000	2 749 000
Financial Balance	−2 158 000	−1 172 000	−1 599 000	−2 257 000
Earnings Before Tax	9 602 000	10 419 000	9 784 000	3 981 000
Tax	2 112 000	2 292 000	2 153 000	876 000
Net Income	7 490 000	8 127 000	7 632 000	3 105 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	127 472 000	128 503 000	135 912 000	132 413 000
Total Current Assets	9 180 000	6 633 000	7 670 000	3 802 000
Total Assets	136 652 000	135 136 000	143 582 000	136 216 000
Total Retained Equity	9 000 000	9 321 000	9 504 000	8 646 000
Total Equity	28 475 000	28 796 000	28 979 000	38 121 000
Total Long-Term Debt	88 316 000	88 407 000	88 458 000	90 327 000
Total Current Debt	19 861 000	17 933 000	26 145 000	7 767 000
Total Equity and Debt	136 652 000	135 136 000	143 582 000	136 216 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 734 000	23 498 000	22 079 000	17 658 000
Other Income	0	0	0	0
Revenue	21 734 000	23 498 000	22 079 000	17 658 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 069 000	3 069 000	3 069 000	3 070 000
Impairment	0	0	0	0
Expenditure	9 974 000	11 906 000	10 695 000	11 421 000
Operating Profit	11 761 000	11 592 000	11 384 000	6 238 000
Financial Income	558 000	427 000	400 000	492 000
Financial Costs	2 716 000	1 599 000	1 999 000	2 749 000
Financial Balance	−2 158 000	−1 172 000	−1 599 000	−2 257 000
Dividends	0	0	10 000 000	0
Net Income	7 490 000	8 127 000	7 632 000	3 105 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	113 505 000	116 573 000	119 642 000	122 711 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	113 505 000	116 573 000	119 642 000	122 711 000
Total Fiancial Fixed Assets	13 968 000	11 930 000	16 270 000	9 702 000
Total Fixed Assets	127 472 000	128 503 000	135 912 000	132 413 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	912 000	107 000	228 000	43 000
Total Current Assets	9 180 000	6 633 000	7 670 000	3 802 000
Total Assets	136 652 000	135 136 000	143 582 000	136 216 000
Total Equity	28 475 000	28 796 000	28 979 000	38 121 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	88 316 000	88 407 000	88 458 000	90 327 000
Creditors	136 000	7 000	62 000	58 000
Unpaid Taxes	399 000	589 000	0	0
Dividends	0	0	10 000 000	0
Other Current Debt	8 817 000	6 683 000	7 147 000	3 894 000
Total Current Debt	19 861 000	17 933 000	26 145 000	7 767 000
Total Equity and Debt	136 652 000	135 136 000	143 582 000	136 216 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,3 %	28,22 %	26,34 %	8,15 %
Debt-to-Equity Ratio	3,1	3,07	3,05	2,37
Operating Profit Margin	54,11 %	49,33 %	51,56 %	35,33 %
Current Ratio	0,46	0,37	0,29	0,49
Quick Ratio	0,46	0,37	0,29	0,49
Equity Ratio	0,21	0,21	0,2	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %