STRANDKANTEN BORETTSLAG/SENIOR

9006 TROMSØ

Finances

Share Ownership

Return on Equity

10,87 %

Current Ratio

3,04

Debt-to-Equity Ratio

13,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 066 000	3 848 000	3 855 000	3 768 000
Net Income	635 000	1 346 000	1 271 000	1 084 000
Total Assets	83 835 000	83 900 000	83 563 000	82 953 000
Total Equity	5 840 000	5 205 000	3 859 000	2 588 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 066 000	3 848 000	3 855 000	3 768 000
Expenditure	2 772 000	2 118 000	2 085 000	1 997 000
Operating Profit	1 294 000	1 730 000	1 770 000	1 771 000
Financial Income	34 000	6 000	7 000	12 000
Financial Costs	693 000	390 000	507 000	699 000
Financial Balance	−659 000	−384 000	−500 000	−687 000
Earnings Before Tax	1 294 000	1 730 000	1 770 000	1 771 000
Tax	0	0	0	0
Net Income	635 000	1 346 000	1 271 000	1 084 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	82 597 000	82 437 000	82 265 000	82 061 000
Total Current Assets	1 238 000	1 464 000	1 299 000	892 000
Total Assets	83 835 000	83 900 000	83 563 000	82 953 000
Total Retained Equity	5 200 000	3 854 000	2 584 000	1 500 000
Total Equity	5 840 000	5 205 000	3 859 000	2 588 000
Total Long-Term Debt	77 587 000	78 388 000	79 311 000	80 188 000
Total Current Debt	407 000	307 000	393 000	176 000
Total Equity and Debt	83 835 000	83 900 000	83 563 000	82 953 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 066 000	3 848 000	3 855 000	3 768 000
Revenue	4 066 000	3 848 000	3 855 000	3 768 000
Cost of Goods Sold	0	0	0	0
Salary Costs	151 000	132 000	129 000	129 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 772 000	2 118 000	2 085 000	1 997 000
Operating Profit	1 294 000	1 730 000	1 770 000	1 771 000
Financial Income	34 000	6 000	7 000	12 000
Financial Costs	693 000	390 000	507 000	699 000
Financial Balance	−659 000	−384 000	−500 000	−687 000
Dividends	0	0	0	0
Net Income	635 000	1 346 000	1 271 000	1 084 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	80 745 000	80 745 000	80 745 000	80 745 000
Machinery and Plant Facilities	300 000	300 000	300 000	300 000
Fixtures	0	0	0	0
Total Tangible Assets	81 045 000	81 045 000	81 045 000	81 045 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	82 597 000	82 437 000	82 265 000	82 061 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 010 000	1 266 000	1 047 000	646 000
Total Current Assets	1 238 000	1 464 000	1 299 000	892 000
Total Assets	83 835 000	83 900 000	83 563 000	82 953 000
Total Equity	5 840 000	5 205 000	3 859 000	2 588 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	77 587 000	78 388 000	79 311 000	80 188 000
Creditors	249 000	194 000	273 000	154 000
Unpaid Taxes	0	0	15 000	0
Dividends	0	0	0	0
Other Current Debt	159 000	113 000	105 000	23 000
Total Current Debt	407 000	307 000	393 000	176 000
Total Equity and Debt	83 835 000	83 900 000	83 563 000	82 953 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,87 %	25,86 %	32,94 %	41,89 %
Debt-to-Equity Ratio	13,29	15,06	20,55	30,98
Operating Profit Margin	31,82 %	44,96 %	45,91 %	47 %
Current Ratio	3,04	4,77	3,31	5,07
Quick Ratio	3,04	4,77	3,31	5,07
Equity Ratio	0,07	0,06	0,05	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %