TRONDHEIMSVEIEN 13 AS

2010 STRØMMEN

Finances

Share Ownership

Return on Equity

7,85 %

Current Ratio

0,61

Debt-to-Equity Ratio

2,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 206 000	1 174 000	1 130 000	1 108 000
Net Income	145 000	400 000	341 000	199 000
Total Assets	7 186 000	8 170 000	7 542 000	7 685 000
Total Equity	1 848 000	1 703 000	1 303 000	963 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 206 000	1 174 000	1 130 000	1 108 000
Expenditure	700 000	433 000	441 000	559 000
Operating Profit	506 000	742 000	689 000	550 000
Financial Income	0	0	−227 000	0
Financial Costs	295 000	205 000	3 000	273 000
Financial Balance	−295 000	−205 000	−230 000	−273 000
Earnings Before Tax	211 000	537 000	460 000	277 000
Tax	66 000	137 000	119 000	79 000
Net Income	145 000	400 000	341 000	199 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 921 000	7 159 000	7 398 000	7 637 000
Total Current Assets	265 000	1 011 000	144 000	48 000
Total Assets	7 186 000	8 170 000	7 542 000	7 685 000
Total Retained Equity	2 165 000	2 019 000	1 620 000	1 279 000
Total Equity	1 848 000	1 703 000	1 303 000	963 000
Total Long-Term Debt	4 902 000	6 189 000	6 401 000	6 599 000
Total Current Debt	436 000	278 000	−163 000	123 000
Total Equity and Debt	7 186 000	8 170 000	7 542 000	7 685 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 206 000	1 156 000	1 139 000	1 108 000
Other Income	0	19 000	−9 000	0
Revenue	1 206 000	1 174 000	1 130 000	1 108 000
Cost of Goods Sold	0	0	0	0
Salary Costs	239 000	0	1 000	0
Depreciation	239 000	239 000	239 000	239 000
Impairment	0	0	0	0
Expenditure	700 000	433 000	441 000	559 000
Operating Profit	506 000	742 000	689 000	550 000
Financial Income	0	0	−227 000	0
Financial Costs	295 000	205 000	3 000	273 000
Financial Balance	−295 000	−205 000	−230 000	−273 000
Dividends	0	0	0	0
Net Income	145 000	400 000	341 000	199 000

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	6 921 000	7 159 000	7 398 000	7 637 000
Total Tangible Assets	6 921 000	7 159 000	7 398 000	7 637 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 921 000	7 159 000	7 398 000	7 637 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	65 000	144 000	42 000
Total Current Assets	265 000	1 011 000	144 000	48 000
Total Assets	7 186 000	8 170 000	7 542 000	7 685 000
Total Equity	1 848 000	1 703 000	1 303 000	963 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 902 000	6 189 000	6 401 000	6 599 000
Creditors	17 000	19 000	0	0
Unpaid Taxes	92 000	21 000	49 000	44 000
Dividends	0	0	0	0
Other Current Debt	261 000	100 000	−331 000	0
Total Current Debt	436 000	278 000	−163 000	123 000
Total Equity and Debt	7 186 000	8 170 000	7 542 000	7 685 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,85 %	23,49 %	26,17 %	20,66 %
Debt-to-Equity Ratio	2,65	3,63	4,91	6,85
Operating Profit Margin	41,96 %	63,2 %	60,97 %	49,64 %
Current Ratio	0,61	3,64	−0,88	0,39
Quick Ratio	0,61	3,64	−0,88	0,39
Equity Ratio	0,26	0,21	0,17	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %