STRAND FEIESERVICE AS

4100 JØRPELAND

Finances

Share Ownership

Return on Equity

75,67 %

Current Ratio

16,41

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 806 000	740 000	302 000	822 000
Net Income	1 269 000	−170 000	−249 000	−220 000
Total Assets	2 164 000	2 911 000	3 130 000	3 524 000
Total Equity	1 677 000	408 000	598 000	847 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 806 000	740 000	302 000	822 000
Expenditure	1 082 000	876 000	531 000	979 000
Operating Profit	1 724 000	−137 000	−228 000	−156 000
Financial Income	6 000	4 000	7 000	1 000
Financial Costs	101 000	84 000	98 000	126 000
Financial Balance	−95 000	−80 000	−91 000	−125 000
Earnings Before Tax	1 628 000	−218 000	−320 000	−281 000
Tax	359 000	−48 000	−70 000	−62 000
Net Income	1 269 000	−170 000	−249 000	−220 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	917 000	2 221 000	2 077 000	2 389 000
Total Current Assets	1 247 000	690 000	1 053 000	1 135 000
Total Assets	2 164 000	2 911 000	3 130 000	3 524 000
Total Retained Equity	1 357 000	88 000	278 000	527 000
Total Equity	1 677 000	408 000	598 000	847 000
Total Long-Term Debt	410 000	2 453 000	2 514 000	2 585 000
Total Current Debt	76 000	51 000	18 000	92 000
Total Equity and Debt	2 164 000	2 911 000	3 130 000	3 524 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	352 000	402 000	23 000	68 000
Other Income	2 454 000	338 000	279 000	754 000
Revenue	2 806 000	740 000	302 000	822 000
Cost of Goods Sold	154 000	176 000	2 000	−1 000
Salary Costs	21 000	23 000	−1 000	166 000
Depreciation	257 000	304 000	253 000	426 000
Impairment	0	0	0	0
Expenditure	1 082 000	876 000	531 000	979 000
Operating Profit	1 724 000	−137 000	−228 000	−156 000
Financial Income	6 000	4 000	7 000	1 000
Financial Costs	101 000	84 000	98 000	126 000
Financial Balance	−95 000	−80 000	−91 000	−125 000
Dividends	0	20 000	0	0
Net Income	1 269 000	−170 000	−249 000	−220 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	917 000	1 789 000	1 980 000	2 175 000
Machinery and Plant Facilities	0	432 000	98 000	214 000
Fixtures	0	0	0	0
Total Tangible Assets	917 000	2 221 000	2 077 000	2 389 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	917 000	2 221 000	2 077 000	2 389 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 109 000	658 000	1 032 000	995 000
Total Current Assets	1 247 000	690 000	1 053 000	1 135 000
Total Assets	2 164 000	2 911 000	3 130 000	3 524 000
Total Equity	1 677 000	408 000	598 000	847 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	410 000	2 453 000	2 514 000	2 585 000
Creditors	12 000	10 000	1 000	8 000
Unpaid Taxes	49 000	16 000	16 000	16 000
Dividends	0	20 000	0	0
Other Current Debt	0	4 000	1 000	68 000
Total Current Debt	76 000	51 000	18 000	92 000
Total Equity and Debt	2 164 000	2 911 000	3 130 000	3 524 000

Financial indicators	2022	2021	2020	2019
Return on Equity	75,67 %	−41,67 %	−41,64 %	−25,97 %
Debt-to-Equity Ratio	0,24	6,01	4,2	3,05
Operating Profit Margin	61,44 %	−18,51 %	−75,5 %	−18,98 %
Current Ratio	16,41	13,53	58,5	12,34
Quick Ratio	16,41	13,53	58,5	12,34
Equity Ratio	0,77	0,14	0,19	0,24
Gross Profit Margin	94,51 %	76,22 %	99,34 %	100,12 %