FELLESFORBUNDET TRONDHEIM BYGNING MÅLEKONTOR

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

29,76 %

Current Ratio

1,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 125 000	1 799 000	2 161 000	1 712 000
Net Income	147 000	−409 000	75 000	−437 000
Total Assets	1 147 000	813 000	1 349 000	1 283 000
Total Equity	494 000	347 000	756 000	681 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 125 000	1 799 000	2 161 000	1 712 000
Expenditure	1 979 000	2 211 000	2 094 000	2 158 000
Operating Profit	145 000	−412 000	67 000	−446 000
Financial Income	3 000	4 000	9 000	10 000
Financial Costs	0	0	0	0
Financial Balance	3 000	4 000	9 000	10 000
Earnings Before Tax	148 000	−408 000	76 000	−436 000
Tax	1 000	0	1 000	1 000
Net Income	147 000	−409 000	75 000	−437 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	83 000	53 000	88 000
Total Current Assets	1 105 000	730 000	1 296 000	1 196 000
Total Assets	1 147 000	813 000	1 349 000	1 283 000
Total Retained Equity	229 000	83 000	492 000	416 000
Total Equity	494 000	347 000	756 000	681 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	653 000	465 000	593 000	602 000
Total Equity and Debt	1 147 000	813 000	1 349 000	1 283 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 125 000	1 799 000	2 161 000	1 712 000
Other Income	0	0	0	0
Revenue	2 125 000	1 799 000	2 161 000	1 712 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 199 000	1 493 000	1 459 000	1 523 000
Depreciation	40 000	33 000	34 000	34 000
Impairment	0	0	0	0
Expenditure	1 979 000	2 211 000	2 094 000	2 158 000
Operating Profit	145 000	−412 000	67 000	−446 000
Financial Income	3 000	4 000	9 000	10 000
Financial Costs	0	0	0	0
Financial Balance	3 000	4 000	9 000	10 000
Dividends	0	0	0	0
Net Income	147 000	−409 000	75 000	−437 000

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	42 000	83 000	53 000	88 000
Total Tangible Assets	42 000	83 000	53 000	88 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	42 000	83 000	53 000	88 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	623 000	536 000	908 000	873 000
Total Current Assets	1 105 000	730 000	1 296 000	1 196 000
Total Assets	1 147 000	813 000	1 349 000	1 283 000
Total Equity	494 000	347 000	756 000	681 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	226 000	40 000	194 000	418 000
Dividends	0	0	0	0
Other Current Debt	425 000	425 000	398 000	183 000
Total Current Debt	653 000	465 000	593 000	602 000
Total Equity and Debt	1 147 000	813 000	1 349 000	1 283 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,76 %	−117,87 %	9,92 %	−64,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,82 %	−22,9 %	3,1 %	−26,05 %
Current Ratio	1,69	1,57	2,19	1,99
Quick Ratio	1,69	1,57	2,19	1,99
Equity Ratio	0,43	0,43	0,56	0,53
Gross Profit Margin	100 %	100 %	100 %	100 %