STRANDBERGMYRA FJELLGÅRD AS

4440 TONSTAD

Finances

Share Ownership

Return on Equity

114,16 %

Current Ratio

0,21

Debt-to-Equity Ratio

−1,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	199 000	2 435 000	1 514 000	1 185 000
Net Income	−524 000	0	28 000	83 000
Total Assets	2 937 000	687 000	363 000	423 000
Total Equity	−459 000	65 000	65 000	178 000

Income (NOK)	2022	2021	2020	2019
Revenue	199 000	2 435 000	1 514 000	1 185 000
Expenditure	686 000	2 434 000	1 475 000	1 077 000
Operating Profit	−488 000	2 000	38 000	108 000
Financial Income	0	0	0	0
Financial Costs	36 000	2 000	2 000	1 000
Financial Balance	−36 000	−2 000	−2 000	−1 000
Earnings Before Tax	−524 000	0	36 000	107 000
Tax	1 000	0	8 000	23 000
Net Income	−524 000	0	28 000	83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 391 000	414 000	210 000	277 000
Total Current Assets	546 000	273 000	153 000	145 000
Total Assets	2 937 000	687 000	363 000	423 000
Total Retained Equity	−473 000	51 000	51 000	164 000
Total Equity	−459 000	65 000	65 000	178 000
Total Long-Term Debt	852 000	305 000	5 000	9 000
Total Current Debt	2 545 000	316 000	293 000	235 000
Total Equity and Debt	2 937 000	687 000	363 000	423 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	107 000	2 435 000	1 514 000	1 185 000
Other Income	93 000	0	0	0
Revenue	199 000	2 435 000	1 514 000	1 185 000
Cost of Goods Sold	110 000	732 000	758 000	371 000
Salary Costs	−78 000	956 000	221 000	289 000
Depreciation	130 000	67 000	67 000	53 000
Impairment	0	0	0	0
Expenditure	686 000	2 434 000	1 475 000	1 077 000
Operating Profit	−488 000	2 000	38 000	108 000
Financial Income	0	0	0	0
Financial Costs	36 000	2 000	2 000	1 000
Financial Balance	−36 000	−2 000	−2 000	−1 000
Dividends	0	0	0	0
Net Income	−524 000	0	28 000	83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	0	0
Real Eastate	1 415 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	977 000	294 000	210 000	277 000
Total Tangible Assets	2 391 000	294 000	210 000	277 000
Total Fiancial Fixed Assets	0	119 000	0	0
Total Fixed Assets	2 391 000	414 000	210 000	277 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	343 000	153 000	153 000	136 000
Total Current Assets	546 000	273 000	153 000	145 000
Total Assets	2 937 000	687 000	363 000	423 000
Total Equity	−459 000	65 000	65 000	178 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	852 000	305 000	5 000	9 000
Creditors	320 000	20 000	33 000	8 000
Unpaid Taxes	0	98 000	22 000	58 000
Dividends	0	0	0	0
Other Current Debt	2 225 000	193 000	225 000	147 000
Total Current Debt	2 545 000	316 000	293 000	235 000
Total Equity and Debt	2 937 000	687 000	363 000	423 000

Financial indicators	2022	2021	2020	2019
Return on Equity	114,16 %	0 %	43,08 %	46,63 %
Debt-to-Equity Ratio	−1,86	4,69	0,08	0,05
Operating Profit Margin	−245,23 %	0,08 %	2,51 %	9,11 %
Current Ratio	0,21	0,86	0,52	0,62
Quick Ratio	0,21	0,86	0,52	0,62
Equity Ratio	−0,16	0,09	0,18	0,42
Gross Profit Margin	44,72 %	69,94 %	49,93 %	68,69 %