ORIENT TRONDHEIM AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

33,18 %

Current Ratio

3,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 162 000	1 896 000	1 749 000	470 000
Net Income	420 000	367 000	372 000	18 000
Total Assets	1 762 000	1 238 000	770 000	112 000
Total Equity	1 266 000	846 000	479 000	106 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 162 000	1 896 000	1 749 000	470 000
Expenditure	1 623 000	1 424 000	1 269 000	450 000
Operating Profit	539 000	471 000	479 000	20 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	539 000	472 000	479 000	20 000
Tax	119 000	104 000	107 000	2 000
Net Income	420 000	367 000	372 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	39 000	12 000	0
Total Current Assets	1 726 000	1 199 000	758 000	112 000
Total Assets	1 762 000	1 238 000	770 000	112 000
Total Retained Equity	1 178 000	758 000	390 000	18 000
Total Equity	1 266 000	846 000	479 000	106 000
Total Long-Term Debt	1 000	2 000	0	0
Total Current Debt	495 000	390 000	291 000	6 000
Total Equity and Debt	1 762 000	1 238 000	770 000	112 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 162 000	1 884 000	1 709 000	470 000
Other Income	0	12 000	40 000	0
Revenue	2 162 000	1 896 000	1 749 000	470 000
Cost of Goods Sold	2 000	0	0	341 000
Salary Costs	1 266 000	1 034 000	882 000	0
Depreciation	3 000	3 000	3 000	0
Impairment	0	0	0	0
Expenditure	1 623 000	1 424 000	1 269 000	450 000
Operating Profit	539 000	471 000	479 000	20 000
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	420 000	367 000	372 000	18 000

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	6 000	9 000	12 000	0
Total Tangible Assets	6 000	9 000	12 000	0
Total Fiancial Fixed Assets	30 000	30 000	0	0
Total Fixed Assets	36 000	39 000	12 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 691 000	1 173 000	739 000	110 000
Total Current Assets	1 726 000	1 199 000	758 000	112 000
Total Assets	1 762 000	1 238 000	770 000	112 000
Total Equity	1 266 000	846 000	479 000	106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	0	0
Creditors	0	11 000	12 000	4 000
Unpaid Taxes	144 000	115 000	54 000	0
Dividends	0	0	0	0
Other Current Debt	230 000	162 000	118 000	0
Total Current Debt	495 000	390 000	291 000	6 000
Total Equity and Debt	1 762 000	1 238 000	770 000	112 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,18 %	43,38 %	77,66 %	16,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,93 %	24,84 %	27,39 %	4,26 %
Current Ratio	3,49	3,07	2,6	18,67
Quick Ratio	3,49	3,07	2,6	18,67
Equity Ratio	0,72	0,68	0,62	0,95
Gross Profit Margin	99,91 %	100 %	100 %	27,45 %