STRANDVEIEN 45 V/BODIL AMUNDSEN

9180 SKJERVØY

Finances

Share Ownership

Return on Equity

13,6 %

Current Ratio

7,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	254 000	21 444 000	22 106 000	20 349 000
Net Income	74 000	6 882 000	1 045 000	396 000
Total Assets	602 000	1 098 000	4 153 000	4 007 000
Total Equity	544 000	917 000	1 670 000	1 377 000

Income (NOK)	2022	2021	2020	2019
Revenue	254 000	21 444 000	22 106 000	20 349 000
Expenditure	180 000	14 559 000	21 055 000	19 949 000
Operating Profit	74 000	6 886 000	1 051 000	400 000
Financial Income	0	0	0	0
Financial Costs	0	4 000	7 000	4 000
Financial Balance	0	−4 000	−7 000	−4 000
Earnings Before Tax	74 000	6 882 000	1 045 000	396 000
Tax	0	0	0	0
Net Income	74 000	6 882 000	1 045 000	396 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	182 000	242 000	301 000	439 000
Total Current Assets	420 000	856 000	3 851 000	3 568 000
Total Assets	602 000	1 098 000	4 153 000	4 007 000
Total Retained Equity	544 000	917 000	1 670 000	1 377 000
Total Equity	544 000	917 000	1 670 000	1 377 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	57 000	181 000	2 483 000	2 630 000
Total Equity and Debt	602 000	1 098 000	4 153 000	4 007 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 000	14 610 000	22 106 000	20 335 000
Other Income	244 000	6 834 000	0	14 000
Revenue	254 000	21 444 000	22 106 000	20 349 000
Cost of Goods Sold	0	10 991 000	16 054 000	14 821 000
Salary Costs	−91 000	2 584 000	3 496 000	3 443 000
Depreciation	60 000	60 000	138 000	216 000
Impairment	0	0	0	0
Expenditure	180 000	14 559 000	21 055 000	19 949 000
Operating Profit	74 000	6 886 000	1 051 000	400 000
Financial Income	0	0	0	0
Financial Costs	0	4 000	7 000	4 000
Financial Balance	0	−4 000	−7 000	−4 000
Dividends	0	0	0	0
Net Income	74 000	6 882 000	1 045 000	396 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	167 000	227 000	286 000	346 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	78 000
Total Tangible Assets	167 000	227 000	286 000	424 000
Total Fiancial Fixed Assets	15 000	15 000	15 000	15 000
Total Fixed Assets	182 000	242 000	301 000	439 000
Stock	0	0	1 352 000	1 283 000
Total Investments	0	0	0	0
Cash, Bank	402 000	308 000	1 784 000	1 611 000
Total Current Assets	420 000	856 000	3 851 000	3 568 000
Total Assets	602 000	1 098 000	4 153 000	4 007 000
Total Equity	544 000	917 000	1 670 000	1 377 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	22 000	142 000	1 805 000	1 992 000
Unpaid Taxes	35 000	39 000	331 000	313 000
Dividends	0	0	0	0
Other Current Debt	0	0	346 000	325 000
Total Current Debt	57 000	181 000	2 483 000	2 630 000
Total Equity and Debt	602 000	1 098 000	4 153 000	4 007 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,6 %	750,49 %	62,57 %	28,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	29,13 %	32,11 %	4,75 %	1,97 %
Current Ratio	7,37	4,73	1,55	1,36
Quick Ratio	7,37	4,73	3,4	2,65
Equity Ratio	0,9	0,84	0,4	0,34
Gross Profit Margin	100 %	48,75 %	27,38 %	27,17 %