STRANDKANTEN NORD BORETTSLAG

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

26,64 %

Current Ratio

12,33

Debt-to-Equity Ratio

14,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 650 000	6 497 000	5 257 000	5 206 000
Net Income	1 410 000	3 674 000	2 065 000	1 637 000
Total Assets	81 639 000	81 944 000	81 697 000	81 449 000
Total Equity	5 292 000	3 881 000	207 000	−1 858 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 650 000	6 497 000	5 257 000	5 206 000
Expenditure	2 694 000	1 837 000	1 914 000	1 912 000
Operating Profit	2 956 000	4 660 000	3 343 000	3 295 000
Financial Income	12 000	3 000	5 000	9 000
Financial Costs	1 558 000	988 000	1 283 000	1 667 000
Financial Balance	−1 546 000	−985 000	−1 278 000	−1 658 000
Earnings Before Tax	1 410 000	3 674 000	2 065 000	1 637 000
Tax	0	0	0	0
Net Income	1 410 000	3 674 000	2 065 000	1 637 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	80 160 000	80 160 000	80 160 000	80 160 000
Total Current Assets	1 479 000	1 784 000	1 537 000	1 289 000
Total Assets	81 639 000	81 944 000	81 697 000	81 449 000
Total Retained Equity	5 017 000	3 606 000	−68 000	−2 133 000
Total Equity	5 292 000	3 881 000	207 000	−1 858 000
Total Long-Term Debt	76 228 000	77 998 000	81 339 000	83 180 000
Total Current Debt	120 000	64 000	151 000	128 000
Total Equity and Debt	81 639 000	81 944 000	81 697 000	81 449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 650 000	6 497 000	5 257 000	5 206 000
Revenue	5 650 000	6 497 000	5 257 000	5 206 000
Cost of Goods Sold	0	0	0	0
Salary Costs	94 000	140 000	50 000	50 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 694 000	1 837 000	1 914 000	1 912 000
Operating Profit	2 956 000	4 660 000	3 343 000	3 295 000
Financial Income	12 000	3 000	5 000	9 000
Financial Costs	1 558 000	988 000	1 283 000	1 667 000
Financial Balance	−1 546 000	−985 000	−1 278 000	−1 658 000
Dividends	0	0	0	0
Net Income	1 410 000	3 674 000	2 065 000	1 637 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	80 160 000	80 160 000	80 160 000	80 160 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	80 160 000	80 160 000	80 160 000	80 160 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	80 160 000	80 160 000	80 160 000	80 160 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 412 000	1 645 000	1 510 000	1 174 000
Total Current Assets	1 479 000	1 784 000	1 537 000	1 289 000
Total Assets	81 639 000	81 944 000	81 697 000	81 449 000
Total Equity	5 292 000	3 881 000	207 000	−1 858 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	76 228 000	77 998 000	81 339 000	83 180 000
Creditors	107 000	53 000	117 000	118 000
Unpaid Taxes	0	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	4 000	28 000	0
Total Current Debt	120 000	64 000	151 000	128 000
Total Equity and Debt	81 639 000	81 944 000	81 697 000	81 449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,64 %	94,67 %	997,58 %	−88,11 %
Debt-to-Equity Ratio	14,4	20,1	392,94	−44,77
Operating Profit Margin	52,32 %	71,73 %	63,59 %	63,29 %
Current Ratio	12,33	27,88	10,18	10,07
Quick Ratio	12,33	27,88	10,18	10,07
Equity Ratio	0,06	0,05	0	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %