STRANDENS AS

2050 JESSHEIM

Finances

Return on Equity

83,18 %

Current Ratio

2,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 460 000	670 000	340 000	0
Net Income	1 241 000	519 000	265 000	0
Total Assets	2 389 000	613 000	521 000	181 000
Total Equity	1 492 000	465 000	181 000	181 000

Income (NOK)	2022	2021	2020
Revenue	2 460 000	670 000	340 000
Expenditure	1 078 000	3 000	0
Operating Profit	1 382 000	666 000	340 000
Financial Income	165 000	0	0
Financial Costs	0	0	0
Financial Balance	165 000	0	0
Earnings Before Tax	1 546 000	666 000	340 000
Tax	305 000	147 000	75 000
Net Income	1 241 000	519 000	265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	334 000	525 000	0	0
Total Current Assets	2 055 000	88 000	521 000	181 000
Total Assets	2 389 000	613 000	521 000	181 000
Total Retained Equity	1 311 000	285 000	151 000	151 000
Total Equity	1 492 000	465 000	181 000	181 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	897 000	148 000	340 000	0
Total Equity and Debt	2 389 000	613 000	521 000	181 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 460 000	670 000	340 000
Other Income	0	0	0
Revenue	2 460 000	670 000	340 000
Cost of Goods Sold	0	0	0
Salary Costs	991 000	1 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	1 078 000	3 000	0
Operating Profit	1 382 000	666 000	340 000
Financial Income	165 000	0	0
Financial Costs	0	0	0
Financial Balance	165 000	0	0
Dividends	0	500 000	0
Net Income	1 241 000	519 000	265 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	334 000	525 000	0	0
Total Fixed Assets	334 000	525 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 055 000	88 000	181 000	181 000
Total Current Assets	2 055 000	88 000	521 000	181 000
Total Assets	2 389 000	613 000	521 000	181 000
Total Equity	1 492 000	465 000	181 000	181 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	0	0
Unpaid Taxes	304 000	0	0	0
Dividends	0	500 000	0	0
Other Current Debt	142 000	0	340 000	0
Total Current Debt	897 000	148 000	340 000	0
Total Equity and Debt	2 389 000	613 000	521 000	181 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,18 %	111,61 %	146,41 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	56,18 %	99,4 %	100 %	-
Current Ratio	2,29	0,59	1,53	-
Quick Ratio	2,29	0,59	1,53	-
Equity Ratio	0,62	0,76	0,35	1
Gross Profit Margin	100 %	100 %	100 %	-