BUREAU TRONRUD AS

0854 OSLO

Finances

Share Ownership

Return on Equity

23,41 %

Current Ratio

12,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	905 000	897 000	629 000	900 000
Net Income	470 000	154 000	215 000	204 000
Total Assets	2 180 000	1 746 000	1 550 000	1 257 000
Total Equity	2 008 000	1 539 000	1 385 000	1 170 000

Income (NOK)	2022	2021	2020	2019
Revenue	905 000	897 000	629 000	900 000
Expenditure	302 000	698 000	355 000	635 000
Operating Profit	602 000	200 000	275 000	265 000
Financial Income	7 000	1 000	0	1 000
Financial Costs	0	0	0	0
Financial Balance	7 000	1 000	0	1 000
Earnings Before Tax	609 000	201 000	276 000	266 000
Tax	139 000	47 000	61 000	62 000
Net Income	470 000	154 000	215 000	204 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	66 000	120 000	31 000
Total Current Assets	2 167 000	1 680 000	1 430 000	1 227 000
Total Assets	2 180 000	1 746 000	1 550 000	1 257 000
Total Retained Equity	1 978 000	1 509 000	1 355 000	1 140 000
Total Equity	2 008 000	1 539 000	1 385 000	1 170 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	172 000	207 000	165 000	87 000
Total Equity and Debt	2 180 000	1 746 000	1 550 000	1 257 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	905 000	967 000	551 000	900 000
Other Income	0	−70 000	79 000	0
Revenue	905 000	897 000	629 000	900 000
Cost of Goods Sold	128 000	532 000	174 000	463 000
Salary Costs	0	0	0	0
Depreciation	52 000	54 000	69 000	37 000
Impairment	0	0	0	0
Expenditure	302 000	698 000	355 000	635 000
Operating Profit	602 000	200 000	275 000	265 000
Financial Income	7 000	1 000	0	1 000
Financial Costs	0	0	0	0
Financial Balance	7 000	1 000	0	1 000
Dividends	0	0	0	0
Net Income	470 000	154 000	215 000	204 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	66 000	120 000	31 000
Total Tangible Assets	13 000	66 000	120 000	31 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 000	66 000	120 000	31 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 987 000	1 597 000	1 257 000	1 227 000
Total Current Assets	2 167 000	1 680 000	1 430 000	1 227 000
Total Assets	2 180 000	1 746 000	1 550 000	1 257 000
Total Equity	2 008 000	1 539 000	1 385 000	1 170 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	160 000	75 000	6 000
Unpaid Taxes	29 000	0	29 000	19 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	172 000	207 000	165 000	87 000
Total Equity and Debt	2 180 000	1 746 000	1 550 000	1 257 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,41 %	10,01 %	15,52 %	17,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	66,52 %	22,3 %	43,72 %	29,44 %
Current Ratio	12,6	8,12	8,67	14,1
Quick Ratio	12,6	8,12	8,67	14,1
Equity Ratio	0,92	0,88	0,89	0,93
Gross Profit Margin	85,86 %	40,69 %	72,34 %	48,56 %