STRANDHAGEN 1 BORETTSLAG

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

18,27 %

Current Ratio

2,92

Debt-to-Equity Ratio

85,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 954 000	1 704 000	1 953 000	2 123 000
Net Income	194 000	16 000	246 000	163 000
Total Assets	92 139 000	91 567 000	91 586 000	91 260 000
Total Equity	1 062 000	867 000	852 000	606 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 954 000	1 704 000	1 953 000	2 123 000
Expenditure	727 000	935 000	685 000	722 000
Operating Profit	1 227 000	769 000	1 269 000	1 402 000
Financial Income	16 000	0	1 000	12 000
Financial Costs	1 049 000	753 000	1 024 000	1 251 000
Financial Balance	−1 033 000	−753 000	−1 023 000	−1 239 000
Earnings Before Tax	194 000	16 000	246 000	163 000
Tax	0	0	0	0
Net Income	194 000	16 000	246 000	163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	90 525 000	90 525 000	90 525 000	90 525 000
Total Current Assets	1 614 000	1 041 000	1 060 000	735 000
Total Assets	92 139 000	91 567 000	91 586 000	91 260 000
Total Retained Equity	947 000	752 000	737 000	491 000
Total Equity	1 062 000	867 000	852 000	606 000
Total Long-Term Debt	90 525 000	90 525 000	90 525 000	90 525 000
Total Current Debt	552 000	174 000	209 000	129 000
Total Equity and Debt	92 139 000	91 567 000	91 586 000	91 260 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 954 000	1 704 000	1 953 000	2 123 000
Revenue	1 954 000	1 704 000	1 953 000	2 123 000
Cost of Goods Sold	0	0	0	0
Salary Costs	40 000	40 000	40 000	29 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	727 000	935 000	685 000	722 000
Operating Profit	1 227 000	769 000	1 269 000	1 402 000
Financial Income	16 000	0	1 000	12 000
Financial Costs	1 049 000	753 000	1 024 000	1 251 000
Financial Balance	−1 033 000	−753 000	−1 023 000	−1 239 000
Dividends	0	0	0	0
Net Income	194 000	16 000	246 000	163 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	90 525 000	90 525 000	90 525 000	90 525 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	90 525 000	90 525 000	90 525 000	90 525 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	90 525 000	90 525 000	90 525 000	90 525 000
Stock	0	0	0	0
Total Investments	393 000	0	3 000	0
Cash, Bank	1 147 000	982 000	879 000	616 000
Total Current Assets	1 614 000	1 041 000	1 060 000	735 000
Total Assets	92 139 000	91 567 000	91 586 000	91 260 000
Total Equity	1 062 000	867 000	852 000	606 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	90 525 000	90 525 000	90 525 000	90 525 000
Creditors	133 000	47 000	71 000	65 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	419 000	127 000	138 000	63 000
Total Current Debt	552 000	174 000	209 000	129 000
Total Equity and Debt	92 139 000	91 567 000	91 586 000	91 260 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,27 %	1,85 %	28,87 %	26,9 %
Debt-to-Equity Ratio	85,24	104,41	106,25	149,38
Operating Profit Margin	62,79 %	45,13 %	64,98 %	66,04 %
Current Ratio	2,92	5,98	5,07	5,7
Quick Ratio	2,92	5,98	5,07	5,7
Equity Ratio	0,01	0,01	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %