STRANDHEIM KRISTELIGE LEIRSTED

3478 NÆRSNES

Finances

Share Ownership

Return on Equity

8,39 %

Current Ratio

9,23

Debt-to-Equity Ratio

1,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 792 000	2 760 000	2 248 000	2 499 000
Net Income	187 000	−165 000	−228 000	−27 000
Total Assets	5 583 000	6 377 000	3 268 000	3 695 000
Total Equity	2 228 000	2 041 000	2 206 000	2 434 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 792 000	2 760 000	2 248 000	2 499 000
Expenditure	3 497 000	2 893 000	2 446 000	2 492 000
Operating Profit	295 000	−134 000	−197 000	6 000
Financial Income	9 000	1 000	4 000	11 000
Financial Costs	117 000	32 000	35 000	45 000
Financial Balance	−108 000	−31 000	−31 000	−34 000
Earnings Before Tax	187 000	−165 000	−228 000	−27 000
Tax	0	0	0	0
Net Income	187 000	−165 000	−228 000	−27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 439 000	2 935 000	1 361 000	1 580 000
Total Current Assets	1 144 000	3 442 000	1 907 000	2 115 000
Total Assets	5 583 000	6 377 000	3 268 000	3 695 000
Total Retained Equity	2 228 000	2 041 000	2 206 000	2 434 000
Total Equity	2 228 000	2 041 000	2 206 000	2 434 000
Total Long-Term Debt	3 230 000	3 400 000	780 000	867 000
Total Current Debt	124 000	935 000	282 000	394 000
Total Equity and Debt	5 583 000	6 377 000	3 268 000	3 695 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 868 000	1 542 000	1 014 000	2 083 000
Other Income	924 000	1 218 000	1 234 000	416 000
Revenue	3 792 000	2 760 000	2 248 000	2 499 000
Cost of Goods Sold	540 000	398 000	286 000	451 000
Salary Costs	1 235 000	990 000	878 000	695 000
Depreciation	415 000	329 000	329 000	307 000
Impairment	0	0	0	0
Expenditure	3 497 000	2 893 000	2 446 000	2 492 000
Operating Profit	295 000	−134 000	−197 000	6 000
Financial Income	9 000	1 000	4 000	11 000
Financial Costs	117 000	32 000	35 000	45 000
Financial Balance	−108 000	−31 000	−31 000	−34 000
Dividends	0	0	0	0
Net Income	187 000	−165 000	−228 000	−27 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 355 000	2 819 000	1 273 000	1 580 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	84 000	116 000	88 000	0
Total Tangible Assets	4 439 000	2 935 000	1 361 000	1 580 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 439 000	2 935 000	1 361 000	1 580 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	964 000	3 405 000	1 640 000	2 084 000
Total Current Assets	1 144 000	3 442 000	1 907 000	2 115 000
Total Assets	5 583 000	6 377 000	3 268 000	3 695 000
Total Equity	2 228 000	2 041 000	2 206 000	2 434 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 230 000	3 400 000	780 000	867 000
Creditors	58 000	411 000	34 000	25 000
Unpaid Taxes	20 000	6 000	18 000	0
Dividends	0	0	0	0
Other Current Debt	46 000	518 000	229 000	370 000
Total Current Debt	124 000	935 000	282 000	394 000
Total Equity and Debt	5 583 000	6 377 000	3 268 000	3 695 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,39 %	−8,08 %	−10,34 %	−1,11 %
Debt-to-Equity Ratio	1,45	1,67	0,35	0,36
Operating Profit Margin	7,78 %	−4,86 %	−8,76 %	0,24 %
Current Ratio	9,23	3,68	6,76	5,37
Quick Ratio	9,23	3,68	6,76	5,37
Equity Ratio	0,4	0,32	0,68	0,66
Gross Profit Margin	85,76 %	85,58 %	87,28 %	81,95 %