STRAND EIENDOM 1 AS

0277 OSLO

Finances

Share Ownership

Return on Equity

102,56 %

Current Ratio

1,56

Debt-to-Equity Ratio

−151,66

Key figures (NOK)	2022	2021	2020
Revenue	773 000	330 000	33 000
Net Income	−160 000	5 000	−15 000
Total Assets	23 735 000	10 173 000	4 961 000
Total Equity	−156 000	4 000	−1 000

Income (NOK)	2022	2021	2020
Revenue	773 000	330 000	33 000
Expenditure	293 000	138 000	38 000
Operating Profit	480 000	192 000	−5 000
Financial Income	2 000	1 000	0
Financial Costs	643 000	189 000	10 000
Financial Balance	−641 000	−188 000	−10 000
Earnings Before Tax	−160 000	5 000	−15 000
Tax	0	0	0
Net Income	−160 000	5 000	−15 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	23 375 000	9 913 000	4 899 000
Total Current Assets	361 000	260 000	62 000
Total Assets	23 735 000	10 173 000	4 961 000
Total Retained Equity	−186 000	−26 000	−15 000
Total Equity	−156 000	4 000	−1 000
Total Long-Term Debt	23 659 000	10 162 000	359 000
Total Current Debt	232 000	8 000	4 603 000
Total Equity and Debt	23 735 000	10 173 000	4 961 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	773 000	330 000	33 000
Revenue	773 000	330 000	33 000
Cost of Goods Sold	189 000	74 000	10 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	293 000	138 000	38 000
Operating Profit	480 000	192 000	−5 000
Financial Income	2 000	1 000	0
Financial Costs	643 000	189 000	10 000
Financial Balance	−641 000	−188 000	−10 000
Dividends	0	0	0
Net Income	−160 000	5 000	−15 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	23 175 000	9 378 000	3 841 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	23 175 000	9 378 000	3 841 000
Total Fiancial Fixed Assets	200 000	535 000	1 058 000
Total Fixed Assets	23 375 000	9 913 000	4 899 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	289 000	260 000	29 000
Total Current Assets	361 000	260 000	62 000
Total Assets	23 735 000	10 173 000	4 961 000
Total Equity	−156 000	4 000	−1 000
Short-Term Group Debt	0	0	4 600 000
Total Long-Term Debt	23 659 000	10 162 000	359 000
Creditors	232 000	3 000	3 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	5 000	0
Total Current Debt	232 000	8 000	4 603 000
Total Equity and Debt	23 735 000	10 173 000	4 961 000

Financial indicators	2022	2021	2020
Return on Equity	102,56 %	125 %	1 500 %
Debt-to-Equity Ratio	−151,66	2 540,5	−359
Operating Profit Margin	62,1 %	58,18 %	−15,15 %
Current Ratio	1,56	32,5	0,01
Quick Ratio	1,56	32,5	0,01
Equity Ratio	−0,01	0	−0
Gross Profit Margin	75,55 %	77,58 %	69,7 %