STRANDAVEGEN 21 AS

6900 FLORØ

Finances

Share Ownership

Return on Equity

29,07 %

Current Ratio

2,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 054 000	850 000	886 000	930 000
Net Income	779 000	267 000	227 000	415 000
Total Assets	3 464 000	3 191 000	3 229 000	3 012 000
Total Equity	2 680 000	2 651 000	2 799 000	2 872 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 054 000	850 000	886 000	930 000
Expenditure	224 000	509 000	599 000	591 000
Operating Profit	830 000	341 000	287 000	339 000
Financial Income	0	2 000	4 000	9 000
Financial Costs	0	0	0	1 000
Financial Balance	0	2 000	4 000	8 000
Earnings Before Tax	830 000	342 000	291 000	347 000
Tax	51 000	75 000	64 000	−68 000
Net Income	779 000	267 000	227 000	415 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 639 000	1 702 000	2 011 000	2 386 000
Total Current Assets	1 825 000	1 489 000	1 218 000	626 000
Total Assets	3 464 000	3 191 000	3 229 000	3 012 000
Total Retained Equity	2 424 000	2 394 000	2 543 000	2 616 000
Total Equity	2 680 000	2 651 000	2 799 000	2 872 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	784 000	540 000	430 000	140 000
Total Equity and Debt	3 464 000	3 191 000	3 229 000	3 012 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	46 000	0	44 000	9 000
Other Income	1 008 000	850 000	842 000	921 000
Revenue	1 054 000	850 000	886 000	930 000
Cost of Goods Sold	18 000	0	46 000	0
Salary Costs	0	0	0	0
Depreciation	46 000	358 000	441 000	441 000
Impairment	0	0	0	0
Expenditure	224 000	509 000	599 000	591 000
Operating Profit	830 000	341 000	287 000	339 000
Financial Income	0	2 000	4 000	9 000
Financial Costs	0	0	0	1 000
Financial Balance	0	2 000	4 000	8 000
Dividends	150 000	150 000	300 000	0
Net Income	779 000	267 000	227 000	415 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	730 000	747 000	698 000	632 000
Real Eastate	909 000	955 000	1 313 000	1 754 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	909 000	955 000	1 313 000	1 754 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 639 000	1 702 000	2 011 000	2 386 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 816 000	1 483 000	1 213 000	621 000
Total Current Assets	1 825 000	1 489 000	1 218 000	626 000
Total Assets	3 464 000	3 191 000	3 229 000	3 012 000
Total Equity	2 680 000	2 651 000	2 799 000	2 872 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	150 000	150 000	300 000	0
Other Current Debt	750 000	490 000	300 000	0
Total Current Debt	784 000	540 000	430 000	140 000
Total Equity and Debt	3 464 000	3 191 000	3 229 000	3 012 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,07 %	10,07 %	8,11 %	14,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	78,75 %	40,12 %	32,39 %	36,45 %
Current Ratio	2,33	2,76	2,83	4,47
Quick Ratio	2,33	2,76	2,83	4,47
Equity Ratio	0,77	0,83	0,87	0,95
Gross Profit Margin	98,29 %	100 %	94,81 %	100 %