STRANDEN EIENDOM AS

1400 SKI

Finances

Share Ownership

Return on Equity

−4,57 %

Current Ratio

1,75

Debt-to-Equity Ratio

3,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 324 000	4 211 000	2 974 000	1 812 000
Net Income	−1 089 000	553 000	−40 000	−1 216 000
Total Assets	101 420 000	73 501 000	79 263 000	63 822 000
Total Equity	23 823 000	22 152 000	20 956 000	19 458 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 324 000	4 211 000	2 974 000	1 812 000
Expenditure	3 876 000	2 159 000	1 943 000	2 464 000
Operating Profit	448 000	1 715 000	1 030 000	−652 000
Financial Income	0	146 000	155 000	47 000
Financial Costs	1 845 000	1 152 000	1 237 000	954 000
Financial Balance	−1 845 000	−1 006 000	−1 082 000	−907 000
Earnings Before Tax	−1 396 000	709 000	−52 000	−1 559 000
Tax	−307 000	156 000	−11 000	−343 000
Net Income	−1 089 000	553 000	−40 000	−1 216 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	94 606 000	72 555 000	77 114 000	59 403 000
Total Current Assets	6 814 000	946 000	2 150 000	4 419 000
Total Assets	101 420 000	73 501 000	79 263 000	63 822 000
Total Retained Equity	16 917 000	18 006 000	17 453 000	17 494 000
Total Equity	23 823 000	22 152 000	20 956 000	19 458 000
Total Long-Term Debt	73 701 000	50 834 000	50 975 000	39 497 000
Total Current Debt	3 896 000	515 000	7 333 000	4 867 000
Total Equity and Debt	101 420 000	73 501 000	79 263 000	63 822 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 005 000	3 880 000	2 821 000	1 372 000
Other Income	319 000	330 000	153 000	440 000
Revenue	4 324 000	4 211 000	2 974 000	1 812 000
Cost of Goods Sold	312 000	0	153 000	378 000
Salary Costs	0	0	0	0
Depreciation	1 747 000	1 237 000	1 073 000	620 000
Impairment	0	0	0	0
Expenditure	3 876 000	2 159 000	1 943 000	2 464 000
Operating Profit	448 000	1 715 000	1 030 000	−652 000
Financial Income	0	146 000	155 000	47 000
Financial Costs	1 845 000	1 152 000	1 237 000	954 000
Financial Balance	−1 845 000	−1 006 000	−1 082 000	−907 000
Dividends	0	0	0	0
Net Income	−1 089 000	553 000	−40 000	−1 216 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	94 606 000	72 548 000	73 610 000	59 384 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	6 000	12 000	19 000
Total Tangible Assets	94 606 000	72 555 000	73 622 000	59 403 000
Total Fiancial Fixed Assets	0	0	3 492 000	0
Total Fixed Assets	94 606 000	72 555 000	77 114 000	59 403 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	49 000
Total Current Assets	6 814 000	946 000	2 150 000	4 419 000
Total Assets	101 420 000	73 501 000	79 263 000	63 822 000
Total Equity	23 823 000	22 152 000	20 956 000	19 458 000
Short-Term Group Debt	25 000	252 000	6 237 000	0
Total Long-Term Debt	73 701 000	50 834 000	50 975 000	39 497 000
Creditors	3 629 000	161 000	731 000	4 783 000
Unpaid Taxes	0	3 000	0	0
Dividends	0	0	0	0
Other Current Debt	242 000	99 000	366 000	84 000
Total Current Debt	3 896 000	515 000	7 333 000	4 867 000
Total Equity and Debt	101 420 000	73 501 000	79 263 000	63 822 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,57 %	2,5 %	−0,19 %	−6,25 %
Debt-to-Equity Ratio	3,09	2,29	2,43	2,03
Operating Profit Margin	10,36 %	40,73 %	34,63 %	−35,98 %
Current Ratio	1,75	1,84	0,29	0,91
Quick Ratio	1,75	1,84	0,29	0,91
Equity Ratio	0,23	0,3	0,26	0,3
Gross Profit Margin	92,78 %	100 %	94,86 %	79,14 %