TANDEM AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

157,87 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	49 678 000	48 949 000	48 515 000	47 677 000
Net Income	5 590 000	6 275 000	6 957 000	6 344 000
Total Assets	20 291 000	23 508 000	24 141 000	23 752 000
Total Equity	3 541 000	3 541 000	6 466 000	6 458 000

Income (NOK)	2022	2021	2020	2019
Revenue	49 678 000	48 949 000	48 515 000	47 677 000
Expenditure	42 567 000	40 907 000	39 632 000	39 583 000
Operating Profit	7 111 000	8 042 000	8 884 000	8 094 000
Financial Income	63 000	24 000	55 000	64 000
Financial Costs	8 000	21 000	19 000	24 000
Financial Balance	55 000	3 000	36 000	40 000
Earnings Before Tax	7 167 000	8 045 000	8 920 000	8 134 000
Tax	1 577 000	1 770 000	1 963 000	1 790 000
Net Income	5 590 000	6 275 000	6 957 000	6 344 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	299 000	294 000	345 000	516 000
Total Current Assets	19 992 000	23 214 000	23 796 000	23 236 000
Total Assets	20 291 000	23 508 000	24 141 000	23 752 000
Total Retained Equity	3 441 000	3 441 000	6 366 000	6 358 000
Total Equity	3 541 000	3 541 000	6 466 000	6 458 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	16 751 000	19 968 000	17 676 000	17 293 000
Total Equity and Debt	20 291 000	23 508 000	24 141 000	23 752 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	49 554 000	48 768 000	48 149 000	47 447 000
Other Income	124 000	180 000	366 000	231 000
Revenue	49 678 000	48 949 000	48 515 000	47 677 000
Cost of Goods Sold	953 000	946 000	781 000	799 000
Salary Costs	35 048 000	34 877 000	33 678 000	33 183 000
Depreciation	113 000	115 000	182 000	199 000
Impairment	0	0	0	0
Expenditure	42 567 000	40 907 000	39 632 000	39 583 000
Operating Profit	7 111 000	8 042 000	8 884 000	8 094 000
Financial Income	63 000	24 000	55 000	64 000
Financial Costs	8 000	21 000	19 000	24 000
Financial Balance	55 000	3 000	36 000	40 000
Dividends	5 590 000	9 200 000	6 950 000	0
Net Income	5 590 000	6 275 000	6 957 000	6 344 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	68 000	82 000	73 000	62 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	231 000	213 000	272 000	454 000
Total Tangible Assets	231 000	213 000	272 000	454 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	299 000	294 000	345 000	516 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 405 000	11 916 000	12 816 000	12 179 000
Total Current Assets	19 992 000	23 214 000	23 796 000	23 236 000
Total Assets	20 291 000	23 508 000	24 141 000	23 752 000
Total Equity	3 541 000	3 541 000	6 466 000	6 458 000
Short-Term Group Debt	47 000	0	0	8 181 000
Total Long-Term Debt	0	0	0	0
Creditors	865 000	319 000	235 000	1 017 000
Unpaid Taxes	3 393 000	3 569 000	3 726 000	3 528 000
Dividends	5 590 000	9 200 000	6 950 000	0
Other Current Debt	5 293 000	5 100 000	4 791 000	4 567 000
Total Current Debt	16 751 000	19 968 000	17 676 000	17 293 000
Total Equity and Debt	20 291 000	23 508 000	24 141 000	23 752 000

Financial indicators	2022	2021	2020	2019
Return on Equity	157,87 %	177,21 %	107,59 %	98,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,31 %	16,43 %	18,31 %	16,98 %
Current Ratio	1,19	1,16	1,35	1,34
Quick Ratio	1,19	1,16	1,35	1,34
Equity Ratio	0,17	0,15	0,27	0,27
Gross Profit Margin	98,08 %	98,07 %	98,39 %	98,32 %