STRANDEN SKOLE EIENDOM AS

3519 HØNEFOSS

Finances

Return on Equity

23,94 %

Current Ratio

15,82

Debt-to-Equity Ratio

1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	989 000	682 000	690 000	703 000
Net Income	554 000	343 000	229 000	256 000
Total Assets	5 748 000	5 345 000	5 162 000	5 133 000
Total Equity	2 314 000	1 760 000	1 418 000	1 188 000

Income (NOK)	2022	2021	2020	2019
Revenue	989 000	682 000	690 000	703 000
Expenditure	125 000	136 000	260 000	216 000
Operating Profit	864 000	546 000	429 000	487 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	155 000	107 000	136 000	169 000
Financial Balance	−154 000	−106 000	−135 000	−168 000
Earnings Before Tax	710 000	439 000	294 000	319 000
Tax	156 000	97 000	65 000	63 000
Net Income	554 000	343 000	229 000	256 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 154 000	3 217 000	3 282 000	3 349 000
Total Current Assets	2 594 000	2 128 000	1 880 000	1 784 000
Total Assets	5 748 000	5 345 000	5 162 000	5 133 000
Total Retained Equity	1 254 000	700 000	358 000	128 000
Total Equity	2 314 000	1 760 000	1 418 000	1 188 000
Total Long-Term Debt	3 270 000	3 469 000	3 668 000	3 867 000
Total Current Debt	164 000	116 000	77 000	77 000
Total Equity and Debt	5 748 000	5 345 000	5 162 000	5 133 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	989 000	682 000	690 000	703 000
Revenue	989 000	682 000	690 000	703 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	29 000
Depreciation	64 000	65 000	66 000	68 000
Impairment	0	0	0	0
Expenditure	125 000	136 000	260 000	216 000
Operating Profit	864 000	546 000	429 000	487 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	155 000	107 000	136 000	169 000
Financial Balance	−154 000	−106 000	−135 000	−168 000
Dividends	0	0	0	0
Net Income	554 000	343 000	229 000	256 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 124 000	3 187 000	3 252 000	3 319 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 124 000	3 187 000	3 252 000	3 319 000
Total Fiancial Fixed Assets	30 000	30 000	30 000	30 000
Total Fixed Assets	3 154 000	3 217 000	3 282 000	3 349 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 271 000	2 117 000	1 866 000	1 776 000
Total Current Assets	2 594 000	2 128 000	1 880 000	1 784 000
Total Assets	5 748 000	5 345 000	5 162 000	5 133 000
Total Equity	2 314 000	1 760 000	1 418 000	1 188 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 270 000	3 469 000	3 668 000	3 867 000
Creditors	3 000	16 000	0	11 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	3 000	12 000	3 000
Total Current Debt	164 000	116 000	77 000	77 000
Total Equity and Debt	5 748 000	5 345 000	5 162 000	5 133 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,94 %	19,49 %	16,15 %	21,55 %
Debt-to-Equity Ratio	1,41	1,97	2,59	3,26
Operating Profit Margin	87,36 %	80,06 %	62,17 %	69,27 %
Current Ratio	15,82	18,34	24,42	23,17
Quick Ratio	15,82	18,34	24,42	23,17
Equity Ratio	0,4	0,33	0,27	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %