STRANDKÅS BYGG AS

1860 TRØGSTAD

Finances

Share Ownership

Return on Equity

34,19 %

Current Ratio

2,36

Debt-to-Equity Ratio

0,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 116 000	11 831 000	7 875 000	6 636 000
Net Income	1 235 000	1 400 000	960 000	322 000
Total Assets	11 009 000	8 165 000	10 922 000	12 856 000
Total Equity	3 612 000	2 377 000	977 000	428 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 116 000	11 831 000	7 875 000	6 636 000
Expenditure	6 314 000	9 755 000	6 066 000	5 773 000
Operating Profit	1 801 000	2 076 000	1 809 000	864 000
Financial Income	4 000	0	5 000	11 000
Financial Costs	224 000	290 000	576 000	451 000
Financial Balance	−220 000	−290 000	−571 000	−440 000
Earnings Before Tax	1 581 000	1 786 000	1 238 000	424 000
Tax	346 000	386 000	279 000	102 000
Net Income	1 235 000	1 400 000	960 000	322 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	960 000	702 000	384 000	3 314 000
Total Current Assets	10 049 000	7 463 000	10 538 000	9 542 000
Total Assets	11 009 000	8 165 000	10 922 000	12 856 000
Total Retained Equity	3 563 000	2 328 000	927 000	398 000
Total Equity	3 612 000	2 377 000	977 000	428 000
Total Long-Term Debt	3 141 000	3 141 000	5 216 000	6 704 000
Total Current Debt	4 255 000	2 646 000	4 729 000	5 724 000
Total Equity and Debt	11 009 000	8 165 000	10 922 000	12 856 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 116 000	11 806 000	7 802 000	6 599 000
Other Income	0	25 000	73 000	37 000
Revenue	8 116 000	11 831 000	7 875 000	6 636 000
Cost of Goods Sold	4 284 000	7 604 000	4 102 000	3 640 000
Salary Costs	1 143 000	1 289 000	1 286 000	1 296 000
Depreciation	110 000	75 000	102 000	122 000
Impairment	0	0	0	0
Expenditure	6 314 000	9 755 000	6 066 000	5 773 000
Operating Profit	1 801 000	2 076 000	1 809 000	864 000
Financial Income	4 000	0	5 000	11 000
Financial Costs	224 000	290 000	576 000	451 000
Financial Balance	−220 000	−290 000	−571 000	−440 000
Dividends	0	0	0	0
Net Income	1 235 000	1 400 000	960 000	322 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	3 103 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	432 000	249 000	154 000	194 000
Total Tangible Assets	432 000	249 000	154 000	3 297 000
Total Fiancial Fixed Assets	528 000	453 000	231 000	17 000
Total Fixed Assets	960 000	702 000	384 000	3 314 000
Stock	9 115 000	6 534 000	9 150 000	8 298 000
Total Investments	0	0	0	0
Cash, Bank	848 000	858 000	1 255 000	1 207 000
Total Current Assets	10 049 000	7 463 000	10 538 000	9 542 000
Total Assets	11 009 000	8 165 000	10 922 000	12 856 000
Total Equity	3 612 000	2 377 000	977 000	428 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 141 000	3 141 000	5 216 000	6 704 000
Creditors	191 000	214 000	367 000	736 000
Unpaid Taxes	163 000	117 000	140 000	160 000
Dividends	0	0	0	0
Other Current Debt	1 365 000	1 276 000	1 911 000	1 577 000
Total Current Debt	4 255 000	2 646 000	4 729 000	5 724 000
Total Equity and Debt	11 009 000	8 165 000	10 922 000	12 856 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,19 %	58,9 %	98,26 %	75,23 %
Debt-to-Equity Ratio	0,87	1,32	5,34	15,66
Operating Profit Margin	22,19 %	17,55 %	22,97 %	13,02 %
Current Ratio	2,36	2,82	2,23	1,67
Quick Ratio	−2,07	−1,92	−2,38	−3,71
Equity Ratio	0,33	0,29	0,09	0,03
Gross Profit Margin	47,22 %	35,73 %	47,91 %	45,15 %