TRØNDELAG BLÅSEISOLERING AS

7710 SPARBU

Finances

Share Ownership

Return on Equity

22,7 %

Current Ratio

7,19

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	966 000	755 000	754 000	866 000
Net Income	212 000	152 000	108 000	71 000
Total Assets	1 061 000	792 000	689 000	511 000
Total Equity	934 000	721 000	569 000	461 000

Income (NOK)	2022	2021	2020	2019
Revenue	966 000	755 000	754 000	866 000
Expenditure	690 000	561 000	615 000	777 000
Operating Profit	276 000	195 000	139 000	88 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	276 000	195 000	139 000	89 000
Tax	64 000	43 000	31 000	17 000
Net Income	212 000	152 000	108 000	71 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	298 000	340 000	257 000	286 000
Total Current Assets	762 000	452 000	432 000	225 000
Total Assets	1 061 000	792 000	689 000	511 000
Total Retained Equity	534 000	321 000	169 000	71 000
Total Equity	934 000	721 000	569 000	461 000
Total Long-Term Debt	20 000	18 000	13 000	8 000
Total Current Debt	106 000	52 000	107 000	41 000
Total Equity and Debt	1 061 000	792 000	689 000	511 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	966 000	755 000	754 000	866 000
Other Income	0	0	0	0
Revenue	966 000	755 000	754 000	866 000
Cost of Goods Sold	598 000	480 000	519 000	663 000
Salary Costs	0	0	0	0
Depreciation	42 000	40 000	29 000	24 000
Impairment	0	0	0	0
Expenditure	690 000	561 000	615 000	777 000
Operating Profit	276 000	195 000	139 000	88 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	212 000	152 000	108 000	71 000

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	298 000	340 000	257 000	286 000
Fixtures	0	0	0	0
Total Tangible Assets	298 000	340 000	257 000	286 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	298 000	340 000	257 000	286 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	665 000	400 000	360 000	190 000
Total Current Assets	762 000	452 000	432 000	225 000
Total Assets	1 061 000	792 000	689 000	511 000
Total Equity	934 000	721 000	569 000	461 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 000	18 000	13 000	8 000
Creditors	10 000	0	36 000	12 000
Unpaid Taxes	35 000	14 000	24 000	21 000
Dividends	0	0	0	0
Other Current Debt	0	0	21 000	0
Total Current Debt	106 000	52 000	107 000	41 000
Total Equity and Debt	1 061 000	792 000	689 000	511 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,7 %	21,08 %	18,98 %	15,4 %
Debt-to-Equity Ratio	0,02	0,02	0,02	0,02
Operating Profit Margin	28,57 %	25,83 %	18,44 %	10,16 %
Current Ratio	7,19	8,69	4,04	5,49
Quick Ratio	7,19	8,69	4,04	5,49
Equity Ratio	0,88	0,91	0,83	0,9
Gross Profit Margin	38,1 %	36,42 %	31,17 %	23,44 %