STRANDVEGEN 12 EIENDOM AS

7714 STEINKJER

Finances

Share Ownership

Return on Equity

−95,92 %

Current Ratio

1,35

Debt-to-Equity Ratio

115,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	747 000	724 000	605 000	49 000
Net Income	−47 000	15 000	−39 000	−62 000
Total Assets	5 873 000	5 991 000	6 126 000	5 844 000
Total Equity	49 000	96 000	81 000	−40 000

Income (NOK)	2022	2021	2020	2019
Revenue	747 000	724 000	605 000	49 000
Expenditure	559 000	505 000	435 000	66 000
Operating Profit	188 000	220 000	170 000	−17 000
Financial Income	0	0	0	0
Financial Costs	235 000	174 000	190 000	45 000
Financial Balance	−235 000	−174 000	−190 000	−45 000
Earnings Before Tax	−47 000	46 000	−20 000	−62 000
Tax	0	30 000	20 000	0
Net Income	−47 000	15 000	−39 000	−62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 680 000	5 754 000	5 824 000	5 525 000
Total Current Assets	193 000	237 000	302 000	318 000
Total Assets	5 873 000	5 991 000	6 126 000	5 844 000
Total Retained Equity	−211 000	−164 000	−179 000	−62 000
Total Equity	49 000	96 000	81 000	−40 000
Total Long-Term Debt	5 681 000	5 772 000	5 893 000	5 800 000
Total Current Debt	143 000	123 000	153 000	84 000
Total Equity and Debt	5 873 000	5 991 000	6 126 000	5 844 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	747 000	724 000	605 000	49 000
Revenue	747 000	724 000	605 000	49 000
Cost of Goods Sold	0	0	0	0
Salary Costs	17 000	54 000	11 000	0
Depreciation	74 000	70 000	114 000	11 000
Impairment	0	0	0	0
Expenditure	559 000	505 000	435 000	66 000
Operating Profit	188 000	220 000	170 000	−17 000
Financial Income	0	0	0	0
Financial Costs	235 000	174 000	190 000	45 000
Financial Balance	−235 000	−174 000	−190 000	−45 000
Dividends	0	0	0	0
Net Income	−47 000	15 000	−39 000	−62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 667 000	5 737 000	5 807 000	5 525 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	17 000	17 000	0
Total Tangible Assets	5 680 000	5 754 000	5 824 000	5 525 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 680 000	5 754 000	5 824 000	5 525 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	100 000	154 000	62 000	312 000
Total Current Assets	193 000	237 000	302 000	318 000
Total Assets	5 873 000	5 991 000	6 126 000	5 844 000
Total Equity	49 000	96 000	81 000	−40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 681 000	5 772 000	5 893 000	5 800 000
Creditors	13 000	26 000	12 000	49 000
Unpaid Taxes	0	10 000	6 000	0
Dividends	0	0	0	0
Other Current Debt	129 000	57 000	135 000	35 000
Total Current Debt	143 000	123 000	153 000	84 000
Total Equity and Debt	5 873 000	5 991 000	6 126 000	5 844 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−95,92 %	15,63 %	−48,15 %	155 %
Debt-to-Equity Ratio	115,94	60,13	72,75	−145
Operating Profit Margin	25,17 %	30,39 %	28,1 %	−34,69 %
Current Ratio	1,35	1,93	1,97	3,79
Quick Ratio	1,35	1,93	1,97	3,79
Equity Ratio	0,01	0,02	0,01	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %