STRINDBO BORETTSLAG

7075 TILLER

Finances

Share Ownership

Return on Equity

28,68 %

Current Ratio

10,48

Debt-to-Equity Ratio

−6,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 084 000	2 012 000	1 890 000	1 845 000
Net Income	−653 000	395 000	−938 000	255 000
Total Assets	12 519 000	11 405 000	11 339 000	11 078 000
Total Equity	−2 277 000	−1 624 000	−2 019 000	−1 081 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 084 000	2 012 000	1 890 000	1 845 000
Expenditure	2 355 000	1 376 000	2 561 000	1 242 000
Operating Profit	−271 000	636 000	−671 000	603 000
Financial Income	0	0	0	1 000
Financial Costs	382 000	241 000	267 000	348 000
Financial Balance	−382 000	−241 000	−267 000	−347 000
Earnings Before Tax	−653 000	395 000	−938 000	255 000
Tax	0	0	0	0
Net Income	−653 000	395 000	−938 000	255 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 983 000	9 983 000	9 927 000	9 927 000
Total Current Assets	2 535 000	1 422 000	1 412 000	1 151 000
Total Assets	12 519 000	11 405 000	11 339 000	11 078 000
Total Retained Equity	−2 282 000	−1 629 000	−2 023 000	−1 085 000
Total Equity	−2 277 000	−1 624 000	−2 019 000	−1 081 000
Total Long-Term Debt	14 554 000	12 835 000	13 163 000	11 954 000
Total Current Debt	242 000	195 000	196 000	206 000
Total Equity and Debt	12 519 000	11 405 000	11 339 000	11 078 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 004 000	2 012 000	1 890 000	1 845 000
Other Income	80 000	0	0	0
Revenue	2 084 000	2 012 000	1 890 000	1 845 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	57 000	57 000	57 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 355 000	1 376 000	2 561 000	1 242 000
Operating Profit	−271 000	636 000	−671 000	603 000
Financial Income	0	0	0	1 000
Financial Costs	382 000	241 000	267 000	348 000
Financial Balance	−382 000	−241 000	−267 000	−347 000
Dividends	0	0	0	0
Net Income	−653 000	395 000	−938 000	255 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 983 000	9 983 000	9 927 000	9 927 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 983 000	9 983 000	9 927 000	9 927 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 983 000	9 983 000	9 927 000	9 927 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 498 000	1 386 000	1 315 000	1 063 000
Total Current Assets	2 535 000	1 422 000	1 412 000	1 151 000
Total Assets	12 519 000	11 405 000	11 339 000	11 078 000
Total Equity	−2 277 000	−1 624 000	−2 019 000	−1 081 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 554 000	12 835 000	13 163 000	11 954 000
Creditors	134 000	126 000	114 000	112 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	108 000	69 000	82 000	94 000
Total Current Debt	242 000	195 000	196 000	206 000
Total Equity and Debt	12 519 000	11 405 000	11 339 000	11 078 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,68 %	−24,32 %	46,46 %	−23,59 %
Debt-to-Equity Ratio	−6,39	−7,9	−6,52	−11,06
Operating Profit Margin	−13 %	31,61 %	−35,5 %	32,68 %
Current Ratio	10,48	7,29	7,2	5,59
Quick Ratio	10,48	7,29	7,2	5,59
Equity Ratio	−0,18	−0,14	−0,18	−0,1
Gross Profit Margin	100 %	100 %	100 %	100 %