TRIBUNEBYGG AS

7045 TRONDHEIM

Finances

Share Ownership

Return on Equity

18,19 %

Current Ratio

0,42

Debt-to-Equity Ratio

7,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 095 000	7 501 000	7 666 000	7 614 000
Net Income	1 587 000	2 687 000	2 834 000	2 672 000
Total Assets	78 565 000	79 603 000	80 971 000	88 552 000
Total Equity	8 725 000	9 138 000	9 251 000	9 218 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 095 000	7 501 000	7 666 000	7 614 000
Expenditure	2 476 000	2 471 000	2 408 000	2 443 000
Operating Profit	3 619 000	5 030 000	5 258 000	5 171 000
Financial Income	5 000	4 000	6 000	6 000
Financial Costs	1 590 000	1 590 000	1 631 000	1 751 000
Financial Balance	−1 585 000	−1 586 000	−1 625 000	−1 745 000
Earnings Before Tax	2 034 000	3 444 000	3 634 000	3 426 000
Tax	448 000	758 000	800 000	754 000
Net Income	1 587 000	2 687 000	2 834 000	2 672 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 839 000	78 696 000	80 739 000	82 783 000
Total Current Assets	1 726 000	907 000	232 000	5 769 000
Total Assets	78 565 000	79 603 000	80 971 000	88 552 000
Total Retained Equity	8 484 000	8 897 000	7 051 000	4 218 000
Total Equity	8 725 000	9 138 000	9 251 000	9 218 000
Total Long-Term Debt	65 755 000	65 082 000	66 538 000	70 267 000
Total Current Debt	4 085 000	5 384 000	5 182 000	9 068 000
Total Equity and Debt	78 565 000	79 603 000	80 971 000	88 552 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 095 000	7 501 000	7 666 000	7 614 000
Revenue	6 095 000	7 501 000	7 666 000	7 614 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 860 000	1 856 000	1 856 000	1 856 000
Impairment	0	0	0	0
Expenditure	2 476 000	2 471 000	2 408 000	2 443 000
Operating Profit	3 619 000	5 030 000	5 258 000	5 171 000
Financial Income	5 000	4 000	6 000	6 000
Financial Costs	1 590 000	1 590 000	1 631 000	1 751 000
Financial Balance	−1 585 000	−1 586 000	−1 625 000	−1 745 000
Dividends	2 000 000	2 800 000	2 800 000	7 000 000
Net Income	1 587 000	2 687 000	2 834 000	2 672 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	6 000 000	6 188 000	6 375 000	6 563 000
Total Intangible Assets	6 000 000	6 188 000	6 375 000	6 563 000
Real Eastate	70 839 000	72 509 000	74 364 000	76 220 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	70 839 000	72 509 000	74 364 000	76 220 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	76 839 000	78 696 000	80 739 000	82 783 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 690 000	870 000	202 000	5 686 000
Total Current Assets	1 726 000	907 000	232 000	5 769 000
Total Assets	78 565 000	79 603 000	80 971 000	88 552 000
Total Equity	8 725 000	9 138 000	9 251 000	9 218 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	65 755 000	65 082 000	66 538 000	70 267 000
Creditors	81 000	82 000	40 000	45 000
Unpaid Taxes	0	0	0	6 000
Dividends	2 000 000	2 800 000	2 800 000	7 000 000
Other Current Debt	1 605 000	1 817 000	1 644 000	1 395 000
Total Current Debt	4 085 000	5 384 000	5 182 000	9 068 000
Total Equity and Debt	78 565 000	79 603 000	80 971 000	88 552 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,19 %	29,4 %	30,63 %	28,99 %
Debt-to-Equity Ratio	7,54	7,12	7,19	7,62
Operating Profit Margin	59,38 %	67,06 %	68,59 %	67,91 %
Current Ratio	0,42	0,17	0,04	0,64
Quick Ratio	0,42	0,17	0,04	0,64
Equity Ratio	0,11	0,11	0,11	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %