TRØNDERBURET AS

7038 TRONDHEIM

Finances

Share Ownership

Return on Equity

284,91 %

Current Ratio

1,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 079 000	2 027 000	1 487 000	1 185 000
Net Income	604 000	524 000	259 000	105 000
Total Assets	1 154 000	1 047 000	653 000	471 000
Total Equity	212 000	157 000	153 000	144 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 079 000	2 027 000	1 487 000	1 185 000
Expenditure	1 299 000	1 353 000	1 151 000	1 050 000
Operating Profit	779 000	675 000	337 000	135 000
Financial Income	0	1 000	0	0
Financial Costs	1 000	2 000	3 000	1 000
Financial Balance	−1 000	−1 000	−3 000	−1 000
Earnings Before Tax	777 000	674 000	334 000	135 000
Tax	173 000	150 000	75 000	30 000
Net Income	604 000	524 000	259 000	105 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	84 000	48 000	34 000	56 000
Total Current Assets	1 069 000	999 000	619 000	415 000
Total Assets	1 154 000	1 047 000	653 000	471 000
Total Retained Equity	112 000	57 000	53 000	44 000
Total Equity	212 000	157 000	153 000	144 000
Total Long-Term Debt	1 000	0	0	2 000
Total Current Debt	941 000	890 000	500 000	325 000
Total Equity and Debt	1 154 000	1 047 000	653 000	471 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 079 000	2 027 000	1 485 000	1 185 000
Other Income	0	0	2 000	0
Revenue	2 079 000	2 027 000	1 487 000	1 185 000
Cost of Goods Sold	320 000	363 000	202 000	246 000
Salary Costs	603 000	656 000	551 000	463 000
Depreciation	9 000	4 000	0	3 000
Impairment	0	0	0	0
Expenditure	1 299 000	1 353 000	1 151 000	1 050 000
Operating Profit	779 000	675 000	337 000	135 000
Financial Income	0	1 000	0	0
Financial Costs	1 000	2 000	3 000	1 000
Financial Balance	−1 000	−1 000	−3 000	−1 000
Dividends	550 000	520 000	250 000	110 000
Net Income	604 000	524 000	259 000	105 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	5 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	35 000	0	10 000
Total Tangible Assets	37 000	35 000	0	10 000
Total Fiancial Fixed Assets	47 000	13 000	29 000	46 000
Total Fixed Assets	84 000	48 000	34 000	56 000
Stock	74 000	100 000	125 000	52 000
Total Investments	0	0	0	0
Cash, Bank	880 000	839 000	417 000	322 000
Total Current Assets	1 069 000	999 000	619 000	415 000
Total Assets	1 154 000	1 047 000	653 000	471 000
Total Equity	212 000	157 000	153 000	144 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	2 000
Creditors	33 000	22 000	12 000	51 000
Unpaid Taxes	139 000	151 000	109 000	45 000
Dividends	550 000	520 000	250 000	110 000
Other Current Debt	47 000	50 000	47 000	92 000
Total Current Debt	941 000	890 000	500 000	325 000
Total Equity and Debt	1 154 000	1 047 000	653 000	471 000

Financial indicators	2022	2021	2020	2019
Return on Equity	284,91 %	333,76 %	169,28 %	72,92 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	37,47 %	33,3 %	22,66 %	11,39 %
Current Ratio	1,14	1,12	1,24	1,28
Quick Ratio	1,23	1,26	1,65	1,52
Equity Ratio	0,18	0,15	0,23	0,31
Gross Profit Margin	84,61 %	82,09 %	86,42 %	79,24 %