STRANDBAKKEN AS

1738 BORGENHAUGEN

Finances

Share Ownership

Return on Equity

14,23 %

Current Ratio

0,03

Debt-to-Equity Ratio

−5,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−203 000	−251 000	−251 000	−420 000
Total Assets	9 124 000	4 151 000	4 079 000	3 678 000
Total Equity	−1 427 000	−1 224 000	−973 000	−723 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	26 000	34 000	30 000	10 000
Operating Profit	−26 000	−34 000	−30 000	−10 000
Financial Income	75 000	0	0	0
Financial Costs	252 000	217 000	221 000	0
Financial Balance	−177 000	−217 000	−221 000	0
Earnings Before Tax	−203 000	−251 000	−251 000	−10 000
Tax	0	0	0	410 000
Net Income	−203 000	−251 000	−251 000	−420 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 047 000	3 990 000	3 922 000	3 672 000
Total Current Assets	76 000	161 000	157 000	6 000
Total Assets	9 124 000	4 151 000	4 079 000	3 678 000
Total Retained Equity	−2 427 000	−2 224 000	−1 973 000	−1 723 000
Total Equity	−1 427 000	−1 224 000	−973 000	−723 000
Total Long-Term Debt	7 888 000	5 372 000	5 052 000	4 401 000
Total Current Debt	2 662 000	4 000	0	0
Total Equity and Debt	9 124 000	4 151 000	4 079 000	3 678 000

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	0	0	0	0
Impairment	0	0	0	0
Expenditure	26 000	34 000	30 000	10 000
Operating Profit	−26 000	−34 000	−30 000	−10 000
Financial Income	75 000	0	0	0
Financial Costs	252 000	217 000	221 000	0
Financial Balance	−177 000	−217 000	−221 000	0
Dividends	0	0	0	0
Net Income	−203 000	−251 000	−251 000	−420 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 256 000	0	0	0
Real Eastate	1 935 000	3 990 000	3 922 000	3 672 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 935 000	3 990 000	3 922 000	3 672 000
Total Fiancial Fixed Assets	1 856 000	0	0	0
Total Fixed Assets	9 047 000	3 990 000	3 922 000	3 672 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	11 000	7 000	6 000
Total Current Assets	76 000	161 000	157 000	6 000
Total Assets	9 124 000	4 151 000	4 079 000	3 678 000
Total Equity	−1 427 000	−1 224 000	−973 000	−723 000
Short-Term Group Debt	2 148 000	0	0	0
Total Long-Term Debt	7 888 000	5 372 000	5 052 000	4 401 000
Creditors	514 000	4 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 662 000	4 000	0	0
Total Equity and Debt	9 124 000	4 151 000	4 079 000	3 678 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,23 %	20,51 %	25,8 %	58,09 %
Debt-to-Equity Ratio	−5,53	−4,39	−5,19	−6,09
Operating Profit Margin	-	-	-	-
Current Ratio	0,03	40,25	-	-
Quick Ratio	0,03	40,25	-	-
Equity Ratio	−0,16	−0,29	−0,24	−0,2
Gross Profit Margin	-	-	-	-