STRANDEN 35 BORETTSLAG

9024 TOMASJORD

Finances

Share Ownership

Return on Equity

23,76 %

Current Ratio

13,42

Debt-to-Equity Ratio

28,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 384 000	2 356 000	2 346 000	2 287 000
Net Income	786 000	826 000	651 000	557 000
Total Assets	96 771 000	96 198 000	95 714 000	95 241 000
Total Equity	3 308 000	2 522 000	1 696 000	1 045 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 384 000	2 356 000	2 346 000	2 287 000
Expenditure	1 395 000	1 396 000	1 511 000	1 445 000
Operating Profit	989 000	960 000	836 000	790 000
Financial Income	29 000	4 000	2 000	2 000
Financial Costs	232 000	138 000	187 000	235 000
Financial Balance	−203 000	−134 000	−185 000	−233 000
Earnings Before Tax	989 000	960 000	836 000	842 000
Tax	0	0	0	0
Net Income	786 000	826 000	651 000	557 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	94 772 000	94 671 000	94 571 000	94 571 000
Total Current Assets	1 999 000	1 527 000	1 143 000	670 000
Total Assets	96 771 000	96 198 000	95 714 000	95 241 000
Total Retained Equity	2 347 000	1 521 000	870 000	313 000
Total Equity	3 308 000	2 522 000	1 696 000	1 045 000
Total Long-Term Debt	93 314 000	93 552 000	93 827 000	94 077 000
Total Current Debt	149 000	123 000	192 000	120 000
Total Equity and Debt	96 771 000	96 198 000	95 714 000	95 241 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 384 000	2 356 000	2 346 000	2 287 000
Revenue	2 384 000	2 356 000	2 346 000	2 287 000
Cost of Goods Sold	0	0	0	0
Salary Costs	38 000	38 000	36 000	32 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 395 000	1 396 000	1 511 000	1 445 000
Operating Profit	989 000	960 000	836 000	790 000
Financial Income	29 000	4 000	2 000	2 000
Financial Costs	232 000	138 000	187 000	235 000
Financial Balance	−203 000	−134 000	−185 000	−233 000
Dividends	0	0	0	0
Net Income	786 000	826 000	651 000	557 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	94 571 000	94 571 000	94 571 000	94 571 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	94 571 000	94 571 000	94 571 000	94 571 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	94 772 000	94 671 000	94 571 000	94 571 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 848 000	1 394 000	1 002 000	546 000
Total Current Assets	1 999 000	1 527 000	1 143 000	670 000
Total Assets	96 771 000	96 198 000	95 714 000	95 241 000
Total Equity	3 308 000	2 522 000	1 696 000	1 045 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	93 314 000	93 552 000	93 827 000	94 077 000
Creditors	99 000	85 000	83 000	75 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	50 000	38 000	108 000	45 000
Total Current Debt	149 000	123 000	192 000	120 000
Total Equity and Debt	96 771 000	96 198 000	95 714 000	95 241 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,76 %	32,75 %	38,38 %	53,3 %
Debt-to-Equity Ratio	28,21	37,09	55,32	90,03
Operating Profit Margin	41,48 %	40,75 %	35,64 %	34,54 %
Current Ratio	13,42	12,41	5,95	5,58
Quick Ratio	13,42	12,41	5,95	5,58
Equity Ratio	0,03	0,03	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %