STRANDENES KYSTFISKE AS

9593 BREIVIKBOTN

Finances

Share Ownership

Return on Equity

65,38 %

Current Ratio

7,97

Debt-to-Equity Ratio

1,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 029 000	1 122 000	289 000	44 000
Net Income	661 000	266 000	28 000	26 000
Total Assets	3 060 000	2 443 000	2 105 000	73 000
Total Equity	1 011 000	350 000	84 000	56 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 029 000	1 122 000	289 000	44 000
Expenditure	1 106 000	707 000	212 000	10 000
Operating Profit	923 000	415 000	77 000	33 000
Financial Income	6 000	1 000	0	0
Financial Costs	81 000	74 000	41 000	0
Financial Balance	−75 000	−73 000	−41 000	0
Earnings Before Tax	849 000	341 000	36 000	33 000
Tax	188 000	75 000	8 000	7 000
Net Income	661 000	266 000	28 000	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 785 000	1 812 000	1 835 000	0
Total Current Assets	1 275 000	631 000	270 000	73 000
Total Assets	3 060 000	2 443 000	2 105 000	73 000
Total Retained Equity	981 000	320 000	54 000	26 000
Total Equity	1 011 000	350 000	84 000	56 000
Total Long-Term Debt	1 889 000	1 606 000	1 647 000	0
Total Current Debt	160 000	487 000	374 000	17 000
Total Equity and Debt	3 060 000	2 443 000	2 105 000	73 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 106 000	1 161 000	294 000	44 000
Other Income	−76 000	−38 000	−6 000	0
Revenue	2 029 000	1 122 000	289 000	44 000
Cost of Goods Sold	0	0	0	0
Salary Costs	200 000	75 000	0	0
Depreciation	79 000	67 000	42 000	0
Impairment	0	0	0	0
Expenditure	1 106 000	707 000	212 000	10 000
Operating Profit	923 000	415 000	77 000	33 000
Financial Income	6 000	1 000	0	0
Financial Costs	81 000	74 000	41 000	0
Financial Balance	−75 000	−73 000	−41 000	0
Dividends	0	0	0	0
Net Income	661 000	266 000	28 000	26 000

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	75 000	39 000	0	0
Total Tangible Assets	1 785 000	1 812 000	1 835 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 785 000	1 812 000	1 835 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 245 000	627 000	247 000	73 000
Total Current Assets	1 275 000	631 000	270 000	73 000
Total Assets	3 060 000	2 443 000	2 105 000	73 000
Total Equity	1 011 000	350 000	84 000	56 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 889 000	1 606 000	1 647 000	0
Creditors	0	2 000	7 000	0
Unpaid Taxes	2 000	15 000	−3 000	0
Dividends	0	0	0	0
Other Current Debt	9 000	398 000	369 000	10 000
Total Current Debt	160 000	487 000	374 000	17 000
Total Equity and Debt	3 060 000	2 443 000	2 105 000	73 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,38 %	76 %	33,33 %	46,43 %
Debt-to-Equity Ratio	1,87	4,59	19,61	0
Operating Profit Margin	45,49 %	36,99 %	26,64 %	75 %
Current Ratio	7,97	1,3	0,72	4,29
Quick Ratio	7,97	1,3	0,72	4,29
Equity Ratio	0,33	0,14	0,04	0,77
Gross Profit Margin	100 %	100 %	100 %	100 %