TN PROSJEKTPLANLEGGING AS

2208 KONGSVINGER

Finances

Share Ownership

Return on Equity

53,7 %

Current Ratio

2,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 002 000	1 860 000	1 769 000	1 679 000
Net Income	501 000	511 000	317 000	211 000
Total Assets	1 838 000	1 593 000	1 244 000	1 101 000
Total Equity	933 000	931 000	720 000	603 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 002 000	1 860 000	1 769 000	1 679 000
Expenditure	1 357 000	1 205 000	1 362 000	1 409 000
Operating Profit	645 000	655 000	407 000	270 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	645 000	655 000	407 000	270 000
Tax	143 000	144 000	90 000	59 000
Net Income	501 000	511 000	317 000	211 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	30 000	92 000	71 000
Total Current Assets	1 818 000	1 564 000	1 152 000	1 030 000
Total Assets	1 838 000	1 593 000	1 244 000	1 101 000
Total Retained Equity	903 000	901 000	690 000	573 000
Total Equity	933 000	931 000	720 000	603 000
Total Long-Term Debt	0	0	1 000	1 000
Total Current Debt	905 000	662 000	523 000	497 000
Total Equity and Debt	1 838 000	1 593 000	1 244 000	1 101 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 002 000	1 860 000	1 769 000	1 679 000
Other Income	0	0	0	0
Revenue	2 002 000	1 860 000	1 769 000	1 679 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 124 000	1 115 000	1 089 000	1 097 000
Depreciation	11 000	15 000	11 000	9 000
Impairment	0	0	0	0
Expenditure	1 357 000	1 205 000	1 362 000	1 409 000
Operating Profit	645 000	655 000	407 000	270 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	500 000	300 000	200 000	200 000
Net Income	501 000	511 000	317 000	211 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	1 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	28 000	43 000	22 000
Total Tangible Assets	17 000	28 000	43 000	22 000
Total Fiancial Fixed Assets	1 000	1 000	49 000	49 000
Total Fixed Assets	20 000	30 000	92 000	71 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 628 000	1 412 000	979 000	1 060 000
Total Current Assets	1 818 000	1 564 000	1 152 000	1 030 000
Total Assets	1 838 000	1 593 000	1 244 000	1 101 000
Total Equity	933 000	931 000	720 000	603 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	1 000
Creditors	3 000	2 000	2 000	3 000
Unpaid Taxes	154 000	106 000	130 000	128 000
Dividends	500 000	300 000	200 000	200 000
Other Current Debt	105 000	108 000	102 000	105 000
Total Current Debt	905 000	662 000	523 000	497 000
Total Equity and Debt	1 838 000	1 593 000	1 244 000	1 101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,7 %	54,89 %	44,03 %	34,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,22 %	35,22 %	23,01 %	16,08 %
Current Ratio	2,01	2,36	2,2	2,07
Quick Ratio	2,01	2,36	2,2	2,07
Equity Ratio	0,51	0,58	0,58	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %