STRANDSVINGEN AS

4012 STAVANGER

Finances

Share Ownership

Return on Equity

36,06 %

Current Ratio

15,66

Debt-to-Equity Ratio

−3,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−2 505 000	−422 000	−1 772 000	−1 678 000
Total Assets	19 240 000	18 840 000	19 326 000	20 053 000
Total Equity	−6 947 000	−4 442 000	−4 019 000	−2 248 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	405 000	415 000	396 000	1 243 000
Operating Profit	−405 000	−414 000	−395 000	−1 243 000
Financial Income	291 000	359 000	295 000	340 000
Financial Costs	3 097 000	486 000	2 171 000	1 248 000
Financial Balance	−2 806 000	−127 000	−1 876 000	−908 000
Earnings Before Tax	−3 212 000	−541 000	−2 271 000	−2 151 000
Tax	−707 000	−119 000	−500 000	−473 000
Net Income	−2 505 000	−422 000	−1 772 000	−1 678 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 987 000	10 474 000	10 549 000	10 243 000
Total Current Assets	8 252 000	8 365 000	8 778 000	9 811 000
Total Assets	19 240 000	18 840 000	19 326 000	20 053 000
Total Retained Equity	−8 147 000	−5 642 000	−5 219 000	−3 448 000
Total Equity	−6 947 000	−4 442 000	−4 019 000	−2 248 000
Total Long-Term Debt	25 660 000	23 236 000	23 302 000	21 814 000
Total Current Debt	527 000	45 000	44 000	487 000
Total Equity and Debt	19 240 000	18 840 000	19 326 000	20 053 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	194 000	194 000	194 000	194 000
Impairment	0	0	0	833 000
Expenditure	405 000	415 000	396 000	1 243 000
Operating Profit	−405 000	−414 000	−395 000	−1 243 000
Financial Income	291 000	359 000	295 000	340 000
Financial Costs	3 097 000	486 000	2 171 000	1 248 000
Financial Balance	−2 806 000	−127 000	−1 876 000	−908 000
Dividends	0	0	0	0
Net Income	−2 505 000	−422 000	−1 772 000	−1 678 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 468 000	1 761 000	1 642 000	1 143 000
Real Eastate	8 520 000	8 713 000	8 907 000	9 100 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 520 000	8 713 000	8 907 000	9 100 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 987 000	10 474 000	10 549 000	10 243 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	99 000	147 000	52 000	17 000
Total Current Assets	8 252 000	8 365 000	8 778 000	9 811 000
Total Assets	19 240 000	18 840 000	19 326 000	20 053 000
Total Equity	−6 947 000	−4 442 000	−4 019 000	−2 248 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 660 000	23 236 000	23 302 000	21 814 000
Creditors	14 000	19 000	20 000	18 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	513 000	26 000	24 000	469 000
Total Current Debt	527 000	45 000	44 000	487 000
Total Equity and Debt	19 240 000	18 840 000	19 326 000	20 053 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,06 %	9,5 %	44,09 %	74,64 %
Debt-to-Equity Ratio	−3,69	−5,23	−5,8	−9,7
Operating Profit Margin	-	-	-	-
Current Ratio	15,66	185,89	199,5	20,15
Quick Ratio	15,66	185,89	199,5	20,15
Equity Ratio	−0,36	−0,24	−0,21	−0,11
Gross Profit Margin	-	-	-	-