STRAND UNIKORN EIENDOM AS

2390 MOELV

Finances

Share Ownership

Return on Equity

4,24 %

Current Ratio

6,46

Debt-to-Equity Ratio

0,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	373 000	361 000	351 000	307 000
Net Income	56 000	14 000	30 000	−201 000
Total Assets	2 629 000	2 586 000	2 634 000	3 327 000
Total Equity	1 322 000	1 267 000	1 253 000	1 223 000

Income (NOK)	2022	2021	2020	2019
Revenue	373 000	361 000	351 000	307 000
Expenditure	253 000	294 000	261 000	519 000
Operating Profit	120 000	68 000	90 000	−212 000
Financial Income	2 000	4 000	5 000	7 000
Financial Costs	51 000	54 000	57 000	52 000
Financial Balance	−49 000	−50 000	−52 000	−45 000
Earnings Before Tax	71 000	18 000	38 000	−257 000
Tax	16 000	4 000	8 000	−57 000
Net Income	56 000	14 000	30 000	−201 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 944 000	2 044 000	2 145 000	2 245 000
Total Current Assets	685 000	541 000	489 000	1 082 000
Total Assets	2 629 000	2 586 000	2 634 000	3 327 000
Total Retained Equity	−380 000	−436 000	−449 000	−479 000
Total Equity	1 322 000	1 267 000	1 253 000	1 223 000
Total Long-Term Debt	1 201 000	1 251 000	1 311 000	1 367 000
Total Current Debt	106 000	69 000	70 000	737 000
Total Equity and Debt	2 629 000	2 586 000	2 634 000	3 327 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	373 000	361 000	351 000	307 000
Revenue	373 000	361 000	351 000	307 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	101 000	101 000	101 000	81 000
Impairment	0	0	0	0
Expenditure	253 000	294 000	261 000	519 000
Operating Profit	120 000	68 000	90 000	−212 000
Financial Income	2 000	4 000	5 000	7 000
Financial Costs	51 000	54 000	57 000	52 000
Financial Balance	−49 000	−50 000	−52 000	−45 000
Dividends	0	0	0	0
Net Income	56 000	14 000	30 000	−201 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 944 000	2 044 000	2 145 000	2 245 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 944 000	2 044 000	2 145 000	2 245 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 944 000	2 044 000	2 145 000	2 245 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	559 000	419 000	476 000	478 000
Total Current Assets	685 000	541 000	489 000	1 082 000
Total Assets	2 629 000	2 586 000	2 634 000	3 327 000
Total Equity	1 322 000	1 267 000	1 253 000	1 223 000
Short-Term Group Debt	0	0	0	715 000
Total Long-Term Debt	1 201 000	1 251 000	1 311 000	1 367 000
Creditors	36 000	18 000	15 000	0
Unpaid Taxes	70 000	50 000	55 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	22 000
Total Current Debt	106 000	69 000	70 000	737 000
Total Equity and Debt	2 629 000	2 586 000	2 634 000	3 327 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,24 %	1,1 %	2,39 %	−16,43 %
Debt-to-Equity Ratio	0,91	0,99	1,05	1,12
Operating Profit Margin	32,17 %	18,84 %	25,64 %	−69,06 %
Current Ratio	6,46	7,84	6,99	1,47
Quick Ratio	6,46	7,84	6,99	1,47
Equity Ratio	0,5	0,49	0,48	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %