STRANDVEIEN 1-3 AS

1661 ROLVSØY

Finances

Share Ownership

Return on Equity

10,71 %

Current Ratio

5,18

Debt-to-Equity Ratio

2,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 042 000	2 574 000	2 015 000	1 991 000
Net Income	1 383 000	250 000	1 132 000	815 000
Total Assets	50 115 000	39 228 000	18 552 000	13 005 000
Total Equity	12 917 000	6 974 000	5 106 000	4 082 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 042 000	2 574 000	2 015 000	1 991 000
Expenditure	1 117 000	1 806 000	558 000	511 000
Operating Profit	2 924 000	768 000	1 456 000	1 479 000
Financial Income	1 000	8 000	0	0
Financial Costs	1 152 000	456 000	228 000	401 000
Financial Balance	−1 151 000	−448 000	−228 000	−401 000
Earnings Before Tax	1 773 000	320 000	1 228 000	1 079 000
Tax	390 000	70 000	97 000	264 000
Net Income	1 383 000	250 000	1 132 000	815 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 811 000	30 706 000	12 717 000	12 474 000
Total Current Assets	6 304 000	8 521 000	5 835 000	530 000
Total Assets	50 115 000	39 228 000	18 552 000	13 005 000
Total Retained Equity	5 917 000	4 534 000	4 284 000	3 260 000
Total Equity	12 917 000	6 974 000	5 106 000	4 082 000
Total Long-Term Debt	35 980 000	29 871 000	12 913 000	8 541 000
Total Current Debt	1 217 000	2 383 000	534 000	382 000
Total Equity and Debt	50 115 000	39 228 000	18 552 000	13 005 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 042 000	2 574 000	2 015 000	1 991 000
Revenue	4 042 000	2 574 000	2 015 000	1 991 000
Cost of Goods Sold	8 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	866 000	426 000	393 000	393 000
Impairment	0	0	0	0
Expenditure	1 117 000	1 806 000	558 000	511 000
Operating Profit	2 924 000	768 000	1 456 000	1 479 000
Financial Income	1 000	8 000	0	0
Financial Costs	1 152 000	456 000	228 000	401 000
Financial Balance	−1 151 000	−448 000	−228 000	−401 000
Dividends	0	0	0	0
Net Income	1 383 000	250 000	1 132 000	815 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	204 000	0
Real Eastate	34 528 000	18 814 000	4 276 000	4 337 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 793 000	3 793 000	0	0
Total Tangible Assets	38 321 000	22 607 000	4 276 000	4 337 000
Total Fiancial Fixed Assets	5 489 000	8 099 000	8 237 000	8 137 000
Total Fixed Assets	43 811 000	30 706 000	12 717 000	12 474 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	326 000	5 602 000	5 784 000	468 000
Total Current Assets	6 304 000	8 521 000	5 835 000	530 000
Total Assets	50 115 000	39 228 000	18 552 000	13 005 000
Total Equity	12 917 000	6 974 000	5 106 000	4 082 000
Short-Term Group Debt	0	0	138 000	0
Total Long-Term Debt	35 980 000	29 871 000	12 913 000	8 541 000
Creditors	1 004 000	2 293 000	31 000	8 000
Unpaid Taxes	0	0	49 000	75 000
Dividends	0	0	0	0
Other Current Debt	213 000	90 000	45 000	34 000
Total Current Debt	1 217 000	2 383 000	534 000	382 000
Total Equity and Debt	50 115 000	39 228 000	18 552 000	13 005 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,71 %	3,58 %	22,17 %	19,97 %
Debt-to-Equity Ratio	2,79	4,28	2,53	2,09
Operating Profit Margin	72,34 %	29,84 %	72,26 %	74,28 %
Current Ratio	5,18	3,58	10,93	1,39
Quick Ratio	5,18	3,58	10,93	1,39
Equity Ratio	0,26	0,18	0,28	0,31
Gross Profit Margin	99,8 %	100 %	100 %	100 %