STRANDVEIEN 7 UTBYGGING AS

7606 LEVANGER

Finances

Share Ownership

Return on Equity

9,1 %

Current Ratio

2,8

Debt-to-Equity Ratio

2,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	444 000	27 851 000	3 120 000	0
Net Income	94 000	2 195 000	166 000	380 000
Total Assets	5 966 000	12 603 000	16 711 000	5 052 000
Total Equity	1 033 000	939 000	744 000	578 000

Income (NOK)	2022	2021	2020	2019
Revenue	444 000	27 851 000	3 120 000	0
Expenditure	321 000	25 038 000	2 906 000	−487 000
Operating Profit	123 000	2 813 000	214 000	486 000
Financial Income	0	1 000	0	1 000
Financial Costs	2 000	0	1 000	0
Financial Balance	−2 000	1 000	−1 000	1 000
Earnings Before Tax	121 000	2 814 000	213 000	487 000
Tax	27 000	619 000	47 000	107 000
Net Income	94 000	2 195 000	166 000	380 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	5 966 000	12 603 000	16 711 000	5 052 000
Total Assets	5 966 000	12 603 000	16 711 000	5 052 000
Total Retained Equity	941 000	847 000	653 000	487 000
Total Equity	1 033 000	939 000	744 000	578 000
Total Long-Term Debt	2 806 000	7 306 000	6 853 000	4 290 000
Total Current Debt	2 127 000	4 358 000	9 114 000	184 000
Total Equity and Debt	5 966 000	12 603 000	16 711 000	5 052 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	444 000	27 851 000	3 120 000	0
Other Income	0	0	0	0
Revenue	444 000	27 851 000	3 120 000	0
Cost of Goods Sold	0	24 937 000	2 807 000	−576 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	321 000	25 038 000	2 906 000	−487 000
Operating Profit	123 000	2 813 000	214 000	486 000
Financial Income	0	1 000	0	1 000
Financial Costs	2 000	0	1 000	0
Financial Balance	−2 000	1 000	−1 000	1 000
Dividends	0	2 000 000	0	0
Net Income	94 000	2 195 000	166 000	380 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	5 642 000	10 380 000	14 587 000	4 087 000
Total Investments	0	0	0	0
Cash, Bank	324 000	2 223 000	1 810 000	965 000
Total Current Assets	5 966 000	12 603 000	16 711 000	5 052 000
Total Assets	5 966 000	12 603 000	16 711 000	5 052 000
Total Equity	1 033 000	939 000	744 000	578 000
Short-Term Group Debt	2 000 000	2 000 000	0	0
Total Long-Term Debt	2 806 000	7 306 000	6 853 000	4 290 000
Creditors	100 000	1 617 000	4 494 000	77 000
Unpaid Taxes	0	0	0	0
Dividends	0	2 000 000	0	0
Other Current Debt	0	0	4 000	0
Total Current Debt	2 127 000	4 358 000	9 114 000	184 000
Total Equity and Debt	5 966 000	12 603 000	16 711 000	5 052 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,1 %	233,76 %	22,31 %	65,74 %
Debt-to-Equity Ratio	2,72	7,78	9,21	7,42
Operating Profit Margin	27,7 %	10,1 %	6,86 %	-
Current Ratio	2,8	2,89	1,83	27,46
Quick Ratio	−1,7	−2,09	−3,05	−1,29
Equity Ratio	0,17	0,07	0,04	0,11
Gross Profit Margin	100 %	10,46 %	10,03 %	-