BERNHARD STRAND EIGEDOM AS

6847 VASSENDEN

Finances

Share Ownership

Return on Equity

1,04 %

Current Ratio

0,52

Debt-to-Equity Ratio

1,9

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 582 000	1 582 000	1 579 000	1 571 000
Net Income	43 000	460 000	252 000	−19 000
Total Assets	12 455 000	12 952 000	13 223 000	13 684 000
Total Equity	4 151 000	4 108 000	3 648 000	3 397 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 582 000	1 582 000	1 579 000	1 571 000
Expenditure	1 142 000	669 000	849 000	1 218 000
Operating Profit	440 000	914 000	731 000	353 000
Financial Income	4 000	4 000	0	0
Financial Costs	292 000	328 000	408 000	397 000
Financial Balance	−288 000	−324 000	−408 000	−397 000
Earnings Before Tax	153 000	589 000	322 000	−43 000
Tax	109 000	130 000	71 000	−24 000
Net Income	43 000	460 000	252 000	−19 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	12 234 000	12 563 000	12 891 000	13 220 000
Total Current Assets	222 000	390 000	331 000	464 000
Total Assets	12 455 000	12 952 000	13 223 000	13 684 000
Total Retained Equity	2 961 000	2 918 000	2 458 000	2 207 000
Total Equity	4 151 000	4 108 000	3 648 000	3 397 000
Total Long-Term Debt	7 881 000	8 484 000	9 220 000	9 954 000
Total Current Debt	423 000	360 000	354 000	333 000
Total Equity and Debt	12 455 000	12 952 000	13 223 000	13 684 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	1 582 000	1 582 000	1 579 000	1 571 000
Other Income	0	0	0	0
Revenue	1 582 000	1 582 000	1 579 000	1 571 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	329 000	329 000	329 000	317 000
Impairment	0	0	0	0
Expenditure	1 142 000	669 000	849 000	1 218 000
Operating Profit	440 000	914 000	731 000	353 000
Financial Income	4 000	4 000	0	0
Financial Costs	292 000	328 000	408 000	397 000
Financial Balance	−288 000	−324 000	−408 000	−397 000
Dividends	0	0	0	0
Net Income	43 000	460 000	252 000	−19 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 234 000	12 563 000	12 891 000	13 220 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 234 000	12 563 000	12 891 000	13 220 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 234 000	12 563 000	12 891 000	13 220 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	86 000	116 000	91 000	48 000
Total Current Assets	222 000	390 000	331 000	464 000
Total Assets	12 455 000	12 952 000	13 223 000	13 684 000
Total Equity	4 151 000	4 108 000	3 648 000	3 397 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 881 000	8 484 000	9 220 000	9 954 000
Creditors	110 000	37 000	153 000	190 000
Unpaid Taxes	11 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	144 000	172 000	110 000	138 000
Total Current Debt	423 000	360 000	354 000	333 000
Total Equity and Debt	12 455 000	12 952 000	13 223 000	13 684 000

Financial indicators	2021	2020	2019	2018
Return on Equity	1,04 %	11,2 %	6,91 %	−0,56 %
Debt-to-Equity Ratio	1,9	2,07	2,53	2,93
Operating Profit Margin	27,81 %	57,77 %	46,3 %	22,47 %
Current Ratio	0,52	1,08	0,94	1,39
Quick Ratio	0,52	1,08	0,94	1,39
Equity Ratio	0,33	0,32	0,28	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %