TØNDELS AUTOSERVICE AS

7224 MELHUS

Finances

Return on Equity

40,5 %

Current Ratio

2,89

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 269 000	1 161 000	1 174 000	1 193 000
Net Income	3 976 000	435 000	322 000	373 000
Total Assets	12 611 000	8 853 000	8 528 000	8 288 000
Total Equity	9 817 000	5 964 000	5 653 000	5 458 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 269 000	1 161 000	1 174 000	1 193 000
Expenditure	556 000	613 000	779 000	748 000
Operating Profit	713 000	549 000	395 000	445 000
Financial Income	3 443 000	2 000	11 000	27 000
Financial Costs	35 000	0	0	0
Financial Balance	3 408 000	2 000	11 000	27 000
Earnings Before Tax	4 122 000	551 000	405 000	473 000
Tax	145 000	116 000	83 000	100 000
Net Income	3 976 000	435 000	322 000	373 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 397 000	5 655 000	5 848 000	6 027 000
Total Current Assets	7 214 000	3 198 000	2 680 000	2 261 000
Total Assets	12 611 000	8 853 000	8 528 000	8 288 000
Total Retained Equity	8 337 000	4 484 000	4 173 000	3 978 000
Total Equity	9 817 000	5 964 000	5 653 000	5 458 000
Total Long-Term Debt	297 000	309 000	319 000	326 000
Total Current Debt	2 497 000	2 581 000	2 557 000	2 504 000
Total Equity and Debt	12 611 000	8 853 000	8 528 000	8 288 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 269 000	1 161 000	1 174 000	1 193 000
Revenue	1 269 000	1 161 000	1 174 000	1 193 000
Cost of Goods Sold	0	0	0	0
Salary Costs	195 000	247 000	178 000	274 000
Depreciation	166 000	166 000	166 000	167 000
Impairment	0	0	0	0
Expenditure	556 000	613 000	779 000	748 000
Operating Profit	713 000	549 000	395 000	445 000
Financial Income	3 443 000	2 000	11 000	27 000
Financial Costs	35 000	0	0	0
Financial Balance	3 408 000	2 000	11 000	27 000
Dividends	100 000	100 000	100 000	100 000
Net Income	3 976 000	435 000	322 000	373 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 269 000	4 418 000	4 567 000	4 716 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	33 000	50 000	67 000
Total Tangible Assets	4 285 000	4 451 000	4 617 000	4 782 000
Total Fiancial Fixed Assets	1 112 000	1 204 000	1 231 000	1 244 000
Total Fixed Assets	5 397 000	5 655 000	5 848 000	6 027 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 038 000	3 018 000	2 508 000	2 064 000
Total Current Assets	7 214 000	3 198 000	2 680 000	2 261 000
Total Assets	12 611 000	8 853 000	8 528 000	8 288 000
Total Equity	9 817 000	5 964 000	5 653 000	5 458 000
Short-Term Group Debt	23 000	23 000	27 000	13 000
Total Long-Term Debt	297 000	309 000	319 000	326 000
Creditors	0	0	5 000	3 000
Unpaid Taxes	43 000	83 000	62 000	74 000
Dividends	100 000	100 000	100 000	100 000
Other Current Debt	2 173 000	2 248 000	2 373 000	2 309 000
Total Current Debt	2 497 000	2 581 000	2 557 000	2 504 000
Total Equity and Debt	12 611 000	8 853 000	8 528 000	8 288 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,5 %	7,29 %	5,7 %	6,83 %
Debt-to-Equity Ratio	0,03	0,05	0,06	0,06
Operating Profit Margin	56,19 %	47,29 %	33,65 %	37,3 %
Current Ratio	2,89	1,24	1,05	0,9
Quick Ratio	2,89	1,24	1,05	0,9
Equity Ratio	0,78	0,67	0,66	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %