STASJONSSTRANDA BORETTSLAG

1900 FETSUND

Finances

Share Ownership

Return on Equity

29,34 %

Current Ratio

9,96

Debt-to-Equity Ratio

32,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 490 000	2 450 000	2 269 000	2 252 000
Net Income	713 000	932 000	379 000	251 000
Total Assets	81 310 000	80 812 000	80 058 000	79 444 000
Total Equity	2 430 000	1 717 000	785 000	406 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 490 000	2 450 000	2 269 000	2 252 000
Expenditure	1 776 000	1 504 000	1 871 000	1 979 000
Operating Profit	714 000	947 000	398 000	273 000
Financial Income	35 000	6 000	6 000	8 000
Financial Costs	39 000	35 000	43 000	51 000
Financial Balance	−4 000	−29 000	−37 000	−43 000
Earnings Before Tax	713 000	932 000	379 000	251 000
Tax	0	0	0	0
Net Income	713 000	932 000	379 000	251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	80 832 000	79 565 000	79 162 000	78 859 000
Total Current Assets	478 000	1 247 000	896 000	585 000
Total Assets	81 310 000	80 812 000	80 058 000	79 444 000
Total Retained Equity	2 416 000	1 704 000	772 000	392 000
Total Equity	2 430 000	1 717 000	785 000	406 000
Total Long-Term Debt	78 832 000	78 893 000	78 953 000	79 013 000
Total Current Debt	48 000	202 000	320 000	25 000
Total Equity and Debt	81 310 000	80 812 000	80 058 000	79 444 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 490 000	2 450 000	2 269 000	2 252 000
Other Income	0	0	0	0
Revenue	2 490 000	2 450 000	2 269 000	2 252 000
Cost of Goods Sold	0	0	0	0
Salary Costs	58 000	64 000	66 000	66 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 776 000	1 504 000	1 871 000	1 979 000
Operating Profit	714 000	947 000	398 000	273 000
Financial Income	35 000	6 000	6 000	8 000
Financial Costs	39 000	35 000	43 000	51 000
Financial Balance	−4 000	−29 000	−37 000	−43 000
Dividends	0	0	0	0
Net Income	713 000	932 000	379 000	251 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	78 651 000	78 651 000	78 651 000	78 651 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	78 651 000	78 651 000	78 651 000	78 651 000
Total Fiancial Fixed Assets	2 182 000	914 000	511 000	209 000
Total Fixed Assets	80 832 000	79 565 000	79 162 000	78 859 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	421 000	1 057 000	702 000	535 000
Total Current Assets	478 000	1 247 000	896 000	585 000
Total Assets	81 310 000	80 812 000	80 058 000	79 444 000
Total Equity	2 430 000	1 717 000	785 000	406 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	78 832 000	78 893 000	78 953 000	79 013 000
Creditors	46 000	201 000	190 000	22 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	1 000	130 000	3 000
Total Current Debt	48 000	202 000	320 000	25 000
Total Equity and Debt	81 310 000	80 812 000	80 058 000	79 444 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,34 %	54,28 %	48,28 %	61,82 %
Debt-to-Equity Ratio	32,44	45,95	100,58	194,61
Operating Profit Margin	28,67 %	38,65 %	17,54 %	12,12 %
Current Ratio	9,96	6,17	2,8	23,4
Quick Ratio	9,96	6,17	2,8	23,4
Equity Ratio	0,03	0,02	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %