STRANDVEGEN 1 EIENDOM AS

7713 STEINKJER

Finances

Share Ownership

Return on Equity

−8,88 %

Current Ratio

0,34

Debt-to-Equity Ratio

8,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	648 000	621 000	524 000	536 000
Net Income	−50 000	61 000	−60 000	−192 000
Total Assets	6 971 000	7 394 000	8 370 000	7 566 000
Total Equity	563 000	613 000	397 000	457 000

Income (NOK)	2022	2021	2020	2019
Revenue	648 000	621 000	524 000	536 000
Expenditure	363 000	396 000	402 000	506 000
Operating Profit	285 000	225 000	122 000	30 000
Financial Income	46 000	7 000	4 000	0
Financial Costs	395 000	153 000	203 000	276 000
Financial Balance	−349 000	−146 000	−199 000	−276 000
Earnings Before Tax	−64 000	79 000	−76 000	−246 000
Tax	−14 000	17 000	−17 000	−54 000
Net Income	−50 000	61 000	−60 000	−192 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 348 000	6 581 000	6 843 000	7 060 000
Total Current Assets	624 000	813 000	1 527 000	506 000
Total Assets	6 971 000	7 394 000	8 370 000	7 566 000
Total Retained Equity	−315 000	−265 000	−326 000	−267 000
Total Equity	563 000	613 000	397 000	457 000
Total Long-Term Debt	4 585 000	4 710 000	4 813 000	7 092 000
Total Current Debt	1 823 000	2 071 000	3 160 000	17 000
Total Equity and Debt	6 971 000	7 394 000	8 370 000	7 566 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	648 000	621 000	524 000	536 000
Revenue	648 000	621 000	524 000	536 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	233 000	233 000	233 000	230 000
Impairment	0	0	0	0
Expenditure	363 000	396 000	402 000	506 000
Operating Profit	285 000	225 000	122 000	30 000
Financial Income	46 000	7 000	4 000	0
Financial Costs	395 000	153 000	203 000	276 000
Financial Balance	−349 000	−146 000	−199 000	−276 000
Dividends	0	0	0	0
Net Income	−50 000	61 000	−60 000	−192 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	29 000	12 000
Real Eastate	6 348 000	6 581 000	6 814 000	7 047 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 348 000	6 581 000	6 814 000	7 047 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 348 000	6 581 000	6 843 000	7 060 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	281 000	360 000	1 480 000	444 000
Total Current Assets	624 000	813 000	1 527 000	506 000
Total Assets	6 971 000	7 394 000	8 370 000	7 566 000
Total Equity	563 000	613 000	397 000	457 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 585 000	4 710 000	4 813 000	7 092 000
Creditors	19 000	7 000	24 000	6 000
Unpaid Taxes	20 000	21 000	7 000	0
Dividends	0	0	0	0
Other Current Debt	1 784 000	2 044 000	3 130 000	11 000
Total Current Debt	1 823 000	2 071 000	3 160 000	17 000
Total Equity and Debt	6 971 000	7 394 000	8 370 000	7 566 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,88 %	9,95 %	−15,11 %	−42,01 %
Debt-to-Equity Ratio	8,14	7,68	12,12	15,52
Operating Profit Margin	43,98 %	36,23 %	23,28 %	5,6 %
Current Ratio	0,34	0,39	0,48	29,76
Quick Ratio	0,34	0,39	0,48	29,76
Equity Ratio	0,08	0,08	0,05	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %