STRANDSONEN UTVIKLING AS

2318 HAMAR

Finances

Share Ownership

Return on Equity

6,62 %

Current Ratio

14,91

Debt-to-Equity Ratio

0,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	675 000	648 000	644 000	622 000
Net Income	238 000	−130 000	212 000	204 000
Total Assets	6 445 000	6 366 000	6 792 000	6 796 000
Total Equity	3 593 000	3 355 000	3 485 000	3 273 000

Income (NOK)	2022	2021	2020	2019
Revenue	675 000	648 000	644 000	622 000
Expenditure	257 000	711 000	259 000	244 000
Operating Profit	419 000	−63 000	386 000	378 000
Financial Income	14 000	0	3 000	10 000
Financial Costs	128 000	103 000	117 000	127 000
Financial Balance	−114 000	−103 000	−114 000	−117 000
Earnings Before Tax	305 000	−166 000	272 000	262 000
Tax	67 000	−37 000	60 000	58 000
Net Income	238 000	−130 000	212 000	204 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 342 000	5 541 000	6 159 000	5 872 000
Total Current Assets	1 103 000	824 000	634 000	924 000
Total Assets	6 445 000	6 366 000	6 792 000	6 796 000
Total Retained Equity	593 000	355 000	485 000	273 000
Total Equity	3 593 000	3 355 000	3 485 000	3 273 000
Total Long-Term Debt	2 778 000	3 000 000	3 222 000	3 444 000
Total Current Debt	74 000	11 000	85 000	78 000
Total Equity and Debt	6 445 000	6 366 000	6 792 000	6 796 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	675 000	648 000	644 000	622 000
Revenue	675 000	648 000	644 000	622 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	190 000	190 000	190 000	190 000
Impairment	0	0	0	0
Expenditure	257 000	711 000	259 000	244 000
Operating Profit	419 000	−63 000	386 000	378 000
Financial Income	14 000	0	3 000	10 000
Financial Costs	128 000	103 000	117 000	127 000
Financial Balance	−114 000	−103 000	−114 000	−117 000
Dividends	0	0	0	0
Net Income	238 000	−130 000	212 000	204 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	57 000	67 000	30 000	18 000
Real Eastate	5 285 000	5 475 000	6 129 000	5 854 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 285 000	5 475 000	6 129 000	5 854 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 342 000	5 541 000	6 159 000	5 872 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 101 000	821 000	632 000	917 000
Total Current Assets	1 103 000	824 000	634 000	924 000
Total Assets	6 445 000	6 366 000	6 792 000	6 796 000
Total Equity	3 593 000	3 355 000	3 485 000	3 273 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 778 000	3 000 000	3 222 000	3 444 000
Creditors	9 000	10 000	6 000	10 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	1 000	8 000	0
Total Current Debt	74 000	11 000	85 000	78 000
Total Equity and Debt	6 445 000	6 366 000	6 792 000	6 796 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,62 %	−3,87 %	6,08 %	6,23 %
Debt-to-Equity Ratio	0,77	0,89	0,92	1,05
Operating Profit Margin	62,07 %	−9,72 %	59,94 %	60,77 %
Current Ratio	14,91	74,91	7,46	11,85
Quick Ratio	14,91	74,91	7,46	11,85
Equity Ratio	0,56	0,53	0,51	0,48
Gross Profit Margin	100 %	100 %	100 %	100 %