TRONDHEIM REGNSKAPSKONTOR AS

7075 TILLER

Finances

Share Ownership

Return on Equity

76,89 %

Current Ratio

1,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 210 000	14 313 000	13 984 000	13 121 000
Net Income	2 678 000	2 140 000	1 865 000	1 601 000
Total Assets	9 225 000	8 198 000	7 677 000	6 766 000
Total Equity	3 483 000	3 804 000	3 664 000	3 399 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 210 000	14 313 000	13 984 000	13 121 000
Expenditure	11 859 000	11 611 000	11 662 000	11 163 000
Operating Profit	3 351 000	2 702 000	2 323 000	1 957 000
Financial Income	83 000	42 000	69 000	95 000
Financial Costs	0	0	0	0
Financial Balance	83 000	42 000	69 000	95 000
Earnings Before Tax	3 434 000	2 744 000	2 392 000	2 052 000
Tax	755 000	604 000	527 000	451 000
Net Income	2 678 000	2 140 000	1 865 000	1 601 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 353 000	1 429 000	1 711 000	1 767 000
Total Current Assets	7 872 000	6 769 000	5 966 000	5 000 000
Total Assets	9 225 000	8 198 000	7 677 000	6 766 000
Total Retained Equity	3 383 000	3 704 000	3 564 000	3 299 000
Total Equity	3 483 000	3 804 000	3 664 000	3 399 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 742 000	4 393 000	4 013 000	3 367 000
Total Equity and Debt	9 225 000	8 198 000	7 677 000	6 766 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 915 000	14 116 000	13 810 000	12 952 000
Other Income	296 000	197 000	174 000	169 000
Revenue	15 210 000	14 313 000	13 984 000	13 121 000
Cost of Goods Sold	0	0	0	0
Salary Costs	8 471 000	7 977 000	7 427 000	7 347 000
Depreciation	78 000	102 000	115 000	120 000
Impairment	0	0	0	0
Expenditure	11 859 000	11 611 000	11 662 000	11 163 000
Operating Profit	3 351 000	2 702 000	2 323 000	1 957 000
Financial Income	83 000	42 000	69 000	95 000
Financial Costs	0	0	0	0
Financial Balance	83 000	42 000	69 000	95 000
Dividends	3 000 000	2 000 000	1 600 000	0
Net Income	2 678 000	2 140 000	1 865 000	1 601 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	50 000	48 000	73 000	13 000
Real Eastate	1 026 000	1 026 000	1 026 000	1 026 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	88 000	166 000	208 000	323 000
Total Tangible Assets	1 113 000	1 191 000	1 234 000	1 349 000
Total Fiancial Fixed Assets	189 000	189 000	405 000	405 000
Total Fixed Assets	1 353 000	1 429 000	1 711 000	1 767 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 125 000	5 037 000	4 099 000	2 700 000
Total Current Assets	7 872 000	6 769 000	5 966 000	5 000 000
Total Assets	9 225 000	8 198 000	7 677 000	6 766 000
Total Equity	3 483 000	3 804 000	3 664 000	3 399 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	85 000	104 000	127 000	63 000
Unpaid Taxes	1 160 000	1 008 000	1 046 000	942 000
Dividends	3 000 000	2 000 000	1 600 000	0
Other Current Debt	740 000	702 000	654 000	687 000
Total Current Debt	5 742 000	4 393 000	4 013 000	3 367 000
Total Equity and Debt	9 225 000	8 198 000	7 677 000	6 766 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,89 %	56,26 %	50,9 %	47,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,03 %	18,88 %	16,61 %	14,92 %
Current Ratio	1,37	1,54	1,49	1,49
Quick Ratio	1,37	1,54	1,49	1,49
Equity Ratio	0,38	0,46	0,48	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %