OSLOVEIEN 15 TRONDHEIM AS

7017 TRONDHEIM

Finances

Share Ownership

Return on Equity

4,07 %

Current Ratio

1,96

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	895 000	1 141 000	1 443 000	1 439 000
Net Income	90 000	251 000	475 000	530 000
Total Assets	2 617 000	2 560 000	3 018 000	3 369 000
Total Equity	2 214 000	2 299 000	2 169 000	2 245 000

Income (NOK)	2022	2021	2020	2019
Revenue	895 000	1 141 000	1 443 000	1 439 000
Expenditure	779 000	818 000	833 000	760 000
Operating Profit	115 000	323 000	609 000	679 000
Financial Income	0	0	0	1 000
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	1 000
Earnings Before Tax	115 000	322 000	609 000	680 000
Tax	25 000	71 000	134 000	150 000
Net Income	90 000	251 000	475 000	530 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 885 000	2 076 000	2 948 000	3 318 000
Total Current Assets	732 000	484 000	71 000	50 000
Total Assets	2 617 000	2 560 000	3 018 000	3 369 000
Total Retained Equity	−595 000	−510 000	−640 000	−564 000
Total Equity	2 214 000	2 299 000	2 169 000	2 245 000
Total Long-Term Debt	31 000	55 000	77 000	98 000
Total Current Debt	373 000	207 000	772 000	1 026 000
Total Equity and Debt	2 617 000	2 560 000	3 018 000	3 369 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	121 000	0	0	0
Other Income	773 000	1 141 000	1 443 000	1 439 000
Revenue	895 000	1 141 000	1 443 000	1 439 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	191 000	192 000	192 000	192 000
Impairment	0	0	0	0
Expenditure	779 000	818 000	833 000	760 000
Operating Profit	115 000	323 000	609 000	679 000
Financial Income	0	0	0	1 000
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	1 000
Dividends	0	0	0	150 000
Net Income	90 000	251 000	475 000	530 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 885 000	2 076 000	2 268 000	2 460 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 885 000	2 076 000	2 268 000	2 460 000
Total Fiancial Fixed Assets	0	0	680 000	859 000
Total Fixed Assets	1 885 000	2 076 000	2 948 000	3 318 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	330 000	28 000	6 000
Total Current Assets	732 000	484 000	71 000	50 000
Total Assets	2 617 000	2 560 000	3 018 000	3 369 000
Total Equity	2 214 000	2 299 000	2 169 000	2 245 000
Short-Term Group Debt	224 000	156 000	706 000	766 000
Total Long-Term Debt	31 000	55 000	77 000	98 000
Creditors	53 000	23 000	54 000	97 000
Unpaid Taxes	27 000	−30 000	0	0
Dividends	0	0	0	150 000
Other Current Debt	69 000	0	13 000	13 000
Total Current Debt	373 000	207 000	772 000	1 026 000
Total Equity and Debt	2 617 000	2 560 000	3 018 000	3 369 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,07 %	10,92 %	21,9 %	23,61 %
Debt-to-Equity Ratio	0,01	0,02	0,04	0,04
Operating Profit Margin	12,85 %	28,31 %	42,2 %	47,19 %
Current Ratio	1,96	2,34	0,09	0,05
Quick Ratio	1,96	2,34	0,09	0,05
Equity Ratio	0,85	0,9	0,72	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %