STRANDÅKEREN 15 HARSTAD AS

9406 HARSTAD

Finances

Share Ownership

Return on Equity

11,93 %

Current Ratio

1,68

Debt-to-Equity Ratio

2,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 589 000	2 450 000	2 409 000	2 378 000
Net Income	804 000	687 000	496 000	804 000
Total Assets	23 924 000	23 021 000	23 348 000	24 251 000
Total Equity	6 740 000	6 681 000	6 601 000	6 502 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 589 000	2 450 000	2 409 000	2 378 000
Expenditure	958 000	573 000	774 000	775 000
Operating Profit	1 630 000	1 878 000	1 635 000	1 602 000
Financial Income	22 000	2 000	54 000	19 000
Financial Costs	622 000	998 000	1 053 000	590 000
Financial Balance	−600 000	−996 000	−999 000	−571 000
Earnings Before Tax	1 031 000	881 000	636 000	1 031 000
Tax	227 000	194 000	140 000	227 000
Net Income	804 000	687 000	496 000	804 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 119 000	22 485 000	22 851 000	23 229 000
Total Current Assets	1 804 000	535 000	497 000	1 022 000
Total Assets	23 924 000	23 021 000	23 348 000	24 251 000
Total Retained Equity	2 445 000	2 386 000	2 307 000	2 207 000
Total Equity	6 740 000	6 681 000	6 601 000	6 502 000
Total Long-Term Debt	16 111 000	14 396 000	15 065 000	17 269 000
Total Current Debt	1 072 000	1 943 000	1 681 000	480 000
Total Equity and Debt	23 924 000	23 021 000	23 348 000	24 251 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 589 000	2 450 000	2 409 000	0
Other Income	0	0	0	2 378 000
Revenue	2 589 000	2 450 000	2 409 000	2 378 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	366 000	366 000	378 000	507 000
Impairment	0	0	0	0
Expenditure	958 000	573 000	774 000	775 000
Operating Profit	1 630 000	1 878 000	1 635 000	1 602 000
Financial Income	22 000	2 000	54 000	19 000
Financial Costs	622 000	998 000	1 053 000	590 000
Financial Balance	−600 000	−996 000	−999 000	−571 000
Dividends	0	0	0	0
Net Income	804 000	687 000	496 000	804 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 119 000	22 485 000	22 851 000	23 229 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 119 000	22 485 000	22 851 000	23 229 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 119 000	22 485 000	22 851 000	23 229 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	623 000	320 000	497 000	937 000
Total Current Assets	1 804 000	535 000	497 000	1 022 000
Total Assets	23 924 000	23 021 000	23 348 000	24 251 000
Total Equity	6 740 000	6 681 000	6 601 000	6 502 000
Short-Term Group Debt	955 000	1 777 000	1 509 000	0
Total Long-Term Debt	16 111 000	14 396 000	15 065 000	17 269 000
Creditors	0	0	10 000	47 000
Unpaid Taxes	85 000	91 000	84 000	29 000
Dividends	0	0	0	0
Other Current Debt	33 000	75 000	78 000	137 000
Total Current Debt	1 072 000	1 943 000	1 681 000	480 000
Total Equity and Debt	23 924 000	23 021 000	23 348 000	24 251 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,93 %	10,28 %	7,51 %	12,37 %
Debt-to-Equity Ratio	2,39	2,15	2,28	2,66
Operating Profit Margin	62,96 %	76,65 %	67,87 %	67,37 %
Current Ratio	1,68	0,28	0,3	2,13
Quick Ratio	1,68	0,28	0,3	2,13
Equity Ratio	0,28	0,29	0,28	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %