STUDBUD TRONDHEIM AS

7048 TRONDHEIM

Finances

Return on Equity

11,52 %

Current Ratio

2,63

Debt-to-Equity Ratio

0,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 371 000	2 864 000	1 919 000	1 639 000
Net Income	100 000	199 000	259 000	184 000
Total Assets	1 729 000	1 406 000	1 107 000	1 035 000
Total Equity	868 000	768 000	570 000	311 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 371 000	2 864 000	1 919 000	1 639 000
Expenditure	2 145 000	2 604 000	1 583 000	1 395 000
Operating Profit	224 000	260 000	336 000	243 000
Financial Income	15 000	7 000	41 000	3 000
Financial Costs	93 000	11 000	46 000	10 000
Financial Balance	−78 000	−4 000	−5 000	−7 000
Earnings Before Tax	146 000	256 000	331 000	236 000
Tax	47 000	57 000	72 000	52 000
Net Income	100 000	199 000	259 000	184 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	938 000	362 000	435 000	329 000
Total Current Assets	792 000	1 044 000	672 000	706 000
Total Assets	1 729 000	1 406 000	1 107 000	1 035 000
Total Retained Equity	847 000	747 000	549 000	290 000
Total Equity	868 000	768 000	570 000	311 000
Total Long-Term Debt	560 000	159 000	154 000	161 000
Total Current Debt	301 000	478 000	384 000	562 000
Total Equity and Debt	1 729 000	1 406 000	1 107 000	1 035 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 276 000	2 864 000	1 919 000	1 639 000
Other Income	95 000	0	0	0
Revenue	2 371 000	2 864 000	1 919 000	1 639 000
Cost of Goods Sold	34 000	105 000	36 000	157 000
Salary Costs	1 315 000	1 662 000	910 000	576 000
Depreciation	245 000	151 000	103 000	71 000
Impairment	0	0	0	0
Expenditure	2 145 000	2 604 000	1 583 000	1 395 000
Operating Profit	224 000	260 000	336 000	243 000
Financial Income	15 000	7 000	41 000	3 000
Financial Costs	93 000	11 000	46 000	10 000
Financial Balance	−78 000	−4 000	−5 000	−7 000
Dividends	0	0	0	0
Net Income	100 000	199 000	259 000	184 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	9 000	5 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	938 000	353 000	403 000	288 000
Total Tangible Assets	938 000	353 000	403 000	288 000
Total Fiancial Fixed Assets	0	0	27 000	35 000
Total Fixed Assets	938 000	362 000	435 000	329 000
Stock	0	0	0	0
Total Investments	274 000	121 000	0	200 000
Cash, Bank	362 000	711 000	489 000	391 000
Total Current Assets	792 000	1 044 000	672 000	706 000
Total Assets	1 729 000	1 406 000	1 107 000	1 035 000
Total Equity	868 000	768 000	570 000	311 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	560 000	159 000	154 000	161 000
Creditors	77 000	67 000	68 000	32 000
Unpaid Taxes	110 000	199 000	147 000	56 000
Dividends	0	0	0	0
Other Current Debt	96 000	152 000	99 000	413 000
Total Current Debt	301 000	478 000	384 000	562 000
Total Equity and Debt	1 729 000	1 406 000	1 107 000	1 035 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,52 %	25,91 %	45,44 %	59,16 %
Debt-to-Equity Ratio	0,65	0,21	0,27	0,52
Operating Profit Margin	9,45 %	9,08 %	17,51 %	14,83 %
Current Ratio	2,63	2,18	1,75	1,26
Quick Ratio	2,63	2,18	1,75	1,26
Equity Ratio	0,5	0,55	0,51	0,3
Gross Profit Margin	98,57 %	96,33 %	98,12 %	90,42 %