STRANDVEIEN 151 A - AS

2316 HAMAR

Finances

Share Ownership

Return on Equity

16,48 %

Current Ratio

−0,07

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 437 000	1 621 000	1 336 000	1 913 000
Net Income	−602 000	−854 000	−205 000	−13 000
Total Assets	6 579 000	7 443 000	7 477 000	6 449 000
Total Equity	−3 652 000	−3 050 000	−2 196 000	−1 991 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 437 000	1 621 000	1 336 000	1 913 000
Expenditure	1 762 000	2 420 000	1 403 000	1 715 000
Operating Profit	−325 000	−798 000	−67 000	198 000
Financial Income	2 000	2 000	3 000	3 000
Financial Costs	279 000	58 000	141 000	215 000
Financial Balance	−277 000	−56 000	−138 000	−212 000
Earnings Before Tax	−602 000	−854 000	−205 000	−13 000
Tax	0	0	0	0
Net Income	−602 000	−854 000	−205 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 273 000	7 725 000	7 213 000	6 204 000
Total Current Assets	−694 000	−281 000	264 000	245 000
Total Assets	6 579 000	7 443 000	7 477 000	6 449 000
Total Retained Equity	−4 052 000	−3 450 000	−2 596 000	−2 391 000
Total Equity	−3 652 000	−3 050 000	−2 196 000	−1 991 000
Total Long-Term Debt	0	0	0	2 991 000
Total Current Debt	10 231 000	10 493 000	9 673 000	5 449 000
Total Equity and Debt	6 579 000	7 443 000	7 477 000	6 449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 437 000	1 621 000	1 336 000	1 913 000
Other Income	0	0	0	0
Revenue	1 437 000	1 621 000	1 336 000	1 913 000
Cost of Goods Sold	80 000	450 000	0	0
Salary Costs	277 000	187 000	168 000	140 000
Depreciation	452 000	452 000	234 000	253 000
Impairment	0	0	0	0
Expenditure	1 762 000	2 420 000	1 403 000	1 715 000
Operating Profit	−325 000	−798 000	−67 000	198 000
Financial Income	2 000	2 000	3 000	3 000
Financial Costs	279 000	58 000	141 000	215 000
Financial Balance	−277 000	−56 000	−138 000	−212 000
Dividends	0	0	0	0
Net Income	−602 000	−854 000	−205 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 273 000	7 725 000	7 213 000	6 198 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 273 000	7 725 000	7 213 000	6 198 000
Total Fiancial Fixed Assets	0	0	0	6 000
Total Fixed Assets	7 273 000	7 725 000	7 213 000	6 204 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−1 260 000	−1 159 000	−1 009 000	−1 161 000
Total Current Assets	−694 000	−281 000	264 000	245 000
Total Assets	6 579 000	7 443 000	7 477 000	6 449 000
Total Equity	−3 652 000	−3 050 000	−2 196 000	−1 991 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 991 000
Creditors	477 000	451 000	898 000	158 000
Unpaid Taxes	20 000	66 000	10 000	76 000
Dividends	0	0	0	0
Other Current Debt	9 734 000	9 976 000	8 765 000	5 215 000
Total Current Debt	10 231 000	10 493 000	9 673 000	5 449 000
Total Equity and Debt	6 579 000	7 443 000	7 477 000	6 449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,48 %	28 %	9,34 %	0,65 %
Debt-to-Equity Ratio	−0	−0	−0	−1,5
Operating Profit Margin	−22,62 %	−49,23 %	−5,01 %	10,35 %
Current Ratio	−0,07	−0,03	0,03	0,04
Quick Ratio	−0,07	−0,03	0,03	0,04
Equity Ratio	−0,56	−0,41	−0,29	−0,31
Gross Profit Margin	94,43 %	72,24 %	100 %	100 %