STRANDLANDET BORETTSLAG

9008 TROMSØ

Finances

Share Ownership

Return on Equity

17,09 %

Current Ratio

3,67

Debt-to-Equity Ratio

4,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 235 000	8 705 000	8 408 000	8 978 000
Net Income	3 973 000	2 868 000	3 681 000	4 088 000
Total Assets	121 412 000	121 226 000	121 492 000	121 362 000
Total Equity	23 245 000	19 271 000	16 404 000	12 722 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 235 000	8 705 000	8 408 000	8 978 000
Expenditure	4 045 000	4 721 000	3 472 000	3 521 000
Operating Profit	5 190 000	3 984 000	4 935 000	5 457 000
Financial Income	40 000	34 000	38 000	40 000
Financial Costs	1 257 000	1 150 000	1 292 000	1 409 000
Financial Balance	−1 217 000	−1 116 000	−1 254 000	−1 369 000
Earnings Before Tax	3 973 000	2 868 000	3 681 000	4 088 000
Tax	0	0	0	0
Net Income	3 973 000	2 868 000	3 681 000	4 088 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	119 260 000	119 260 000	119 260 000	119 260 000
Total Current Assets	2 152 000	1 966 000	2 232 000	2 102 000
Total Assets	121 412 000	121 226 000	121 492 000	121 362 000
Total Retained Equity	22 895 000	18 921 000	16 054 000	12 372 000
Total Equity	23 245 000	19 271 000	16 404 000	12 722 000
Total Long-Term Debt	97 581 000	101 533 000	104 654 000	108 477 000
Total Current Debt	586 000	421 000	434 000	163 000
Total Equity and Debt	121 412 000	121 226 000	121 492 000	121 362 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 235 000	8 705 000	8 408 000	8 978 000
Other Income	0	0	0	0
Revenue	9 235 000	8 705 000	8 408 000	8 978 000
Cost of Goods Sold	0	0	0	0
Salary Costs	302 000	302 000	297 000	365 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 045 000	4 721 000	3 472 000	3 521 000
Operating Profit	5 190 000	3 984 000	4 935 000	5 457 000
Financial Income	40 000	34 000	38 000	40 000
Financial Costs	1 257 000	1 150 000	1 292 000	1 409 000
Financial Balance	−1 217 000	−1 116 000	−1 254 000	−1 369 000
Dividends	0	0	0	0
Net Income	3 973 000	2 868 000	3 681 000	4 088 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	119 260 000	119 260 000	119 260 000	119 260 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	119 260 000	119 260 000	119 260 000	119 260 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	119 260 000	119 260 000	119 260 000	119 260 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 642 000	1 633 000	1 917 000	2 021 000
Total Current Assets	2 152 000	1 966 000	2 232 000	2 102 000
Total Assets	121 412 000	121 226 000	121 492 000	121 362 000
Total Equity	23 245 000	19 271 000	16 404 000	12 722 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	97 581 000	101 533 000	104 654 000	108 477 000
Creditors	377 000	379 000	413 000	73 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	209 000	42 000	21 000	90 000
Total Current Debt	586 000	421 000	434 000	163 000
Total Equity and Debt	121 412 000	121 226 000	121 492 000	121 362 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,09 %	14,88 %	22,44 %	32,13 %
Debt-to-Equity Ratio	4,2	5,27	6,38	8,53
Operating Profit Margin	56,2 %	45,77 %	58,69 %	60,78 %
Current Ratio	3,67	4,67	5,14	12,9
Quick Ratio	3,67	4,67	5,14	12,9
Equity Ratio	0,19	0,16	0,14	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %