TRAINPOINT NORWAY AS

0195 OSLO

Finances

Share Ownership

Return on Equity

17,71 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 880 000	22 755 000	23 419 000	6 753 000
Net Income	625 000	109 000	1 803 000	230 000
Total Assets	11 504 000	14 122 000	15 989 000	3 722 000
Total Equity	3 529 000	2 904 000	2 795 000	992 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 880 000	22 755 000	23 419 000	6 753 000
Expenditure	24 013 000	22 134 000	20 603 000	6 490 000
Operating Profit	867 000	622 000	2 816 000	263 000
Financial Income	401 000	164 000	375 000	41 000
Financial Costs	405 000	645 000	877 000	33 000
Financial Balance	−4 000	−481 000	−502 000	8 000
Earnings Before Tax	863 000	141 000	2 314 000	272 000
Tax	238 000	31 000	511 000	41 000
Net Income	625 000	109 000	1 803 000	230 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 990 000	3 064 000	2 689 000	344 000
Total Current Assets	8 514 000	11 057 000	13 300 000	3 378 000
Total Assets	11 504 000	14 122 000	15 989 000	3 722 000
Total Retained Equity	3 494 000	2 869 000	2 760 000	957 000
Total Equity	3 529 000	2 904 000	2 795 000	992 000
Total Long-Term Debt	0	16 000	3 429 000	41 000
Total Current Debt	7 975 000	11 202 000	9 765 000	2 689 000
Total Equity and Debt	11 504 000	14 122 000	15 989 000	3 722 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 880 000	2 423 000	9 061 000	6 753 000
Other Income	0	20 332 000	14 358 000	0
Revenue	24 880 000	22 755 000	23 419 000	6 753 000
Cost of Goods Sold	22 926 000	21 239 000	20 335 000	6 265 000
Salary Costs	0	0	0	0
Depreciation	74 000	19 000	0	0
Impairment	0	0	0	0
Expenditure	24 013 000	22 134 000	20 603 000	6 490 000
Operating Profit	867 000	622 000	2 816 000	263 000
Financial Income	401 000	164 000	375 000	41 000
Financial Costs	405 000	645 000	877 000	33 000
Financial Balance	−4 000	−481 000	−502 000	8 000
Dividends	0	0	0	0
Net Income	625 000	109 000	1 803 000	230 000

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	353 000	0	0
Fixtures	279 000	0	0	0
Total Tangible Assets	279 000	353 000	0	0
Total Fiancial Fixed Assets	2 711 000	2 711 000	2 689 000	344 000
Total Fixed Assets	2 990 000	3 064 000	2 689 000	344 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 568 000	2 134 000	4 991 000	1 249 000
Total Current Assets	8 514 000	11 057 000	13 300 000	3 378 000
Total Assets	11 504 000	14 122 000	15 989 000	3 722 000
Total Equity	3 529 000	2 904 000	2 795 000	992 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	16 000	3 429 000	41 000
Creditors	1 955 000	1 925 000	3 194 000	520 000
Unpaid Taxes	0	−8 000	0	231 000
Dividends	0	0	0	0
Other Current Debt	5 767 000	9 241 000	6 048 000	1 938 000
Total Current Debt	7 975 000	11 202 000	9 765 000	2 689 000
Total Equity and Debt	11 504 000	14 122 000	15 989 000	3 722 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,71 %	3,75 %	64,51 %	23,19 %
Debt-to-Equity Ratio	0	0,01	1,23	0,04
Operating Profit Margin	3,48 %	2,73 %	12,02 %	3,89 %
Current Ratio	1,07	0,99	1,36	1,26
Quick Ratio	1,07	0,99	1,36	1,26
Equity Ratio	0,31	0,21	0,17	0,27
Gross Profit Margin	7,85 %	6,66 %	13,17 %	7,23 %