B STRAND EIENDOM AS

7168 LYSØYSUNDET

Finances

Return on Equity

4,8 %

Current Ratio

4,93

Debt-to-Equity Ratio

4,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	754 000	538 000	507 000	506 000
Net Income	59 000	10 000	400 000	91 000
Total Assets	6 987 000	5 499 000	5 777 000	5 331 000
Total Equity	1 230 000	1 171 000	2 161 000	2 024 000

Income (NOK)	2022	2021	2020	2019
Revenue	754 000	538 000	507 000	506 000
Expenditure	513 000	428 000	373 000	275 000
Operating Profit	240 000	110 000	133 000	232 000
Financial Income	0	0	372 000	0
Financial Costs	165 000	97 000	96 000	115 000
Financial Balance	−165 000	−97 000	276 000	−115 000
Earnings Before Tax	75 000	13 000	408 000	117 000
Tax	17 000	3 000	8 000	26 000
Net Income	59 000	10 000	400 000	91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 094 000	5 058 000	4 674 000	4 847 000
Total Current Assets	893 000	441 000	1 103 000	484 000
Total Assets	6 987 000	5 499 000	5 777 000	5 331 000
Total Retained Equity	1 130 000	1 071 000	2 061 000	1 924 000
Total Equity	1 230 000	1 171 000	2 161 000	2 024 000
Total Long-Term Debt	5 576 000	3 160 000	2 856 000	3 233 000
Total Current Debt	181 000	1 168 000	761 000	74 000
Total Equity and Debt	6 987 000	5 499 000	5 777 000	5 331 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	30 000	0	0
Other Income	754 000	508 000	507 000	506 000
Revenue	754 000	538 000	507 000	506 000
Cost of Goods Sold	0	0	0	0
Salary Costs	10 000	10 000	0	0
Depreciation	333 000	254 000	218 000	207 000
Impairment	0	0	0	0
Expenditure	513 000	428 000	373 000	275 000
Operating Profit	240 000	110 000	133 000	232 000
Financial Income	0	0	372 000	0
Financial Costs	165 000	97 000	96 000	115 000
Financial Balance	−165 000	−97 000	276 000	−115 000
Dividends	0	0	215 000	0
Net Income	59 000	10 000	400 000	91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 400 000	3 590 000	3 780 000	3 970 000
Machinery and Plant Facilities	35 000	12 000	14 000	15 000
Fixtures	1 721 000	683 000	107 000	89 000
Total Tangible Assets	5 156 000	4 285 000	3 901 000	4 074 000
Total Fiancial Fixed Assets	938 000	773 000	773 000	773 000
Total Fixed Assets	6 094 000	5 058 000	4 674 000	4 847 000
Stock	225 000	225 000	225 000	225 000
Total Investments	0	0	0	0
Cash, Bank	409 000	150 000	493 000	259 000
Total Current Assets	893 000	441 000	1 103 000	484 000
Total Assets	6 987 000	5 499 000	5 777 000	5 331 000
Total Equity	1 230 000	1 171 000	2 161 000	2 024 000
Short-Term Group Debt	68 000	101 000	372 000	0
Total Long-Term Debt	5 576 000	3 160 000	2 856 000	3 233 000
Creditors	106 000	9 000	70 000	0
Unpaid Taxes	0	0	96 000	44 000
Dividends	0	0	215 000	0
Other Current Debt	7 000	1 044 000	8 000	30 000
Total Current Debt	181 000	1 168 000	761 000	74 000
Total Equity and Debt	6 987 000	5 499 000	5 777 000	5 331 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,8 %	0,85 %	18,51 %	4,5 %
Debt-to-Equity Ratio	4,53	2,7	1,32	1,6
Operating Profit Margin	31,83 %	20,45 %	26,23 %	45,85 %
Current Ratio	4,93	0,38	1,45	6,54
Quick Ratio	−20,3	0,47	2,06	−3,21
Equity Ratio	0,18	0,21	0,37	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %