Tandberg regnskapsbyrå AS

3536 NORESUND

Finances

Share Ownership

Return on Equity

25,3 %

Current Ratio

2,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 404 000	2 052 000	2 120 000	2 371 000
Net Income	316 000	139 000	37 000	421 000
Total Assets	2 230 000	1 831 000	1 651 000	3 233 000
Total Equity	1 249 000	1 433 000	1 294 000	1 257 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 404 000	2 052 000	2 120 000	2 371 000
Expenditure	2 001 000	1 875 000	2 069 000	1 846 000
Operating Profit	402 000	177 000	50 000	524 000
Financial Income	3 000	1 000	7 000	16 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	7 000	16 000
Earnings Before Tax	406 000	178 000	57 000	540 000
Tax	90 000	39 000	20 000	119 000
Net Income	316 000	139 000	37 000	421 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 000	23 000	29 000	26 000
Total Current Assets	2 197 000	1 808 000	1 622 000	3 207 000
Total Assets	2 230 000	1 831 000	1 651 000	3 233 000
Total Retained Equity	1 049 000	1 233 000	1 094 000	1 057 000
Total Equity	1 249 000	1 433 000	1 294 000	1 257 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	982 000	398 000	357 000	1 975 000
Total Equity and Debt	2 230 000	1 831 000	1 651 000	3 233 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 404 000	2 052 000	2 120 000	2 371 000
Other Income	0	0	0	0
Revenue	2 404 000	2 052 000	2 120 000	2 371 000
Cost of Goods Sold	0	0	0	3 000
Salary Costs	1 603 000	1 576 000	1 560 000	1 606 000
Depreciation	6 000	6 000	6 000	6 000
Impairment	0	0	0	0
Expenditure	2 001 000	1 875 000	2 069 000	1 846 000
Operating Profit	402 000	177 000	50 000	524 000
Financial Income	3 000	1 000	7 000	16 000
Financial Costs	0	0	0	0
Financial Balance	3 000	1 000	7 000	16 000
Dividends	500 000	0	0	1 500 000
Net Income	316 000	139 000	37 000	421 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	26 000	10 000	10 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	6 000	13 000	19 000	26 000
Total Tangible Assets	6 000	13 000	19 000	26 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 000	23 000	29 000	26 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 979 000	1 625 000	1 418 000	2 728 000
Total Current Assets	2 197 000	1 808 000	1 622 000	3 207 000
Total Assets	2 230 000	1 831 000	1 651 000	3 233 000
Total Equity	1 249 000	1 433 000	1 294 000	1 257 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	21 000	17 000	8 000	0
Unpaid Taxes	171 000	160 000	137 000	178 000
Dividends	500 000	0	0	1 500 000
Other Current Debt	183 000	182 000	180 000	178 000
Total Current Debt	982 000	398 000	357 000	1 975 000
Total Equity and Debt	2 230 000	1 831 000	1 651 000	3 233 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,3 %	9,7 %	2,86 %	33,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,72 %	8,63 %	2,36 %	22,1 %
Current Ratio	2,24	4,54	4,54	1,62
Quick Ratio	2,24	4,54	4,54	1,62
Equity Ratio	0,56	0,78	0,78	0,39
Gross Profit Margin	100 %	100 %	100 %	99,87 %