STRAND BYGG OG ANLEGG AS

3750 DRANGEDAL

Finances

Share Ownership

Return on Equity

70,23 %

Current Ratio

0,64

Debt-to-Equity Ratio

3,78

Key figures (NOK)	2022	2021	2020
Revenue	7 546 000	6 418 000	2 715 000
Net Income	151 000	−7 000	32 000
Total Assets	2 050 000	2 339 000	1 574 000
Total Equity	215 000	64 000	71 000

Income (NOK)	2022	2021	2020
Revenue	7 546 000	6 418 000	2 715 000
Expenditure	7 251 000	6 352 000	2 646 000
Operating Profit	294 000	66 000	69 000
Financial Income	0	0	0
Financial Costs	96 000	75 000	28 000
Financial Balance	−96 000	−75 000	−28 000
Earnings Before Tax	199 000	−9 000	41 000
Tax	48 000	−2 000	9 000
Net Income	151 000	−7 000	32 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 392 000	1 797 000	771 000
Total Current Assets	658 000	542 000	802 000
Total Assets	2 050 000	2 339 000	1 574 000
Total Retained Equity	185 000	34 000	41 000
Total Equity	215 000	64 000	71 000
Total Long-Term Debt	813 000	1 208 000	558 000
Total Current Debt	1 023 000	1 067 000	945 000
Total Equity and Debt	2 050 000	2 339 000	1 574 000

Cash flow (NOK)	2022	2021	2020
Sales Income	7 433 000	6 418 000	2 715 000
Other Income	113 000	0	0
Revenue	7 546 000	6 418 000	2 715 000
Cost of Goods Sold	542 000	454 000	31 000
Salary Costs	4 822 000	4 150 000	1 898 000
Depreciation	230 000	270 000	104 000
Impairment	0	0	0
Expenditure	7 251 000	6 352 000	2 646 000
Operating Profit	294 000	66 000	69 000
Financial Income	0	0	0
Financial Costs	96 000	75 000	28 000
Financial Balance	−96 000	−75 000	−28 000
Dividends	0	0	0
Net Income	151 000	−7 000	32 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	34 000	39 000	0
Machinery and Plant Facilities	579 000	659 000	75 000
Fixtures	455 000	839 000	603 000
Total Tangible Assets	1 067 000	1 537 000	677 000
Total Fiancial Fixed Assets	325 000	260 000	94 000
Total Fixed Assets	1 392 000	1 797 000	771 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	−188 000	189 000	36 000
Total Current Assets	658 000	542 000	802 000
Total Assets	2 050 000	2 339 000	1 574 000
Total Equity	215 000	64 000	71 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	813 000	1 208 000	558 000
Creditors	235 000	231 000	92 000
Unpaid Taxes	329 000	384 000	665 000
Dividends	0	0	0
Other Current Debt	459 000	451 000	188 000
Total Current Debt	1 023 000	1 067 000	945 000
Total Equity and Debt	2 050 000	2 339 000	1 574 000

Financial indicators	2022	2021	2020
Return on Equity	70,23 %	−10,94 %	45,07 %
Debt-to-Equity Ratio	3,78	18,88	7,86
Operating Profit Margin	3,9 %	1,03 %	2,54 %
Current Ratio	0,64	0,51	0,85
Quick Ratio	0,64	0,51	0,85
Equity Ratio	0,1	0,03	0,05
Gross Profit Margin	92,82 %	92,93 %	98,86 %