TRØNDER BLOMST AS

7038 TRONDHEIM

Finances

Share Ownership

Return on Equity

32,49 %

Current Ratio

1,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 875 000	30 113 000	27 515 000	22 833 000
Net Income	1 161 000	1 142 000	1 315 000	1 075 000
Total Assets	10 701 000	8 053 000	8 464 000	7 588 000
Total Equity	3 573 000	2 911 000	2 270 000	1 455 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 875 000	30 113 000	27 515 000	22 833 000
Expenditure	29 440 000	28 602 000	25 864 000	21 366 000
Operating Profit	1 435 000	1 511 000	1 651 000	1 467 000
Financial Income	76 000	18 000	86 000	35 000
Financial Costs	16 000	63 000	59 000	106 000
Financial Balance	60 000	−45 000	27 000	−71 000
Earnings Before Tax	1 494 000	1 466 000	1 678 000	1 396 000
Tax	333 000	325 000	364 000	321 000
Net Income	1 161 000	1 142 000	1 315 000	1 075 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	865 000	1 081 000	1 376 000	201 000
Total Current Assets	9 836 000	6 973 000	7 088 000	7 387 000
Total Assets	10 701 000	8 053 000	8 464 000	7 588 000
Total Retained Equity	3 473 000	2 811 000	2 170 000	1 355 000
Total Equity	3 573 000	2 911 000	2 270 000	1 455 000
Total Long-Term Debt	0	0	1 657 000	1 607 000
Total Current Debt	7 128 000	5 142 000	4 537 000	4 526 000
Total Equity and Debt	10 701 000	8 053 000	8 464 000	7 588 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 852 000	30 113 000	27 351 000	22 833 000
Other Income	22 000	0	164 000	0
Revenue	30 875 000	30 113 000	27 515 000	22 833 000
Cost of Goods Sold	21 842 000	20 953 000	19 017 000	15 861 000
Salary Costs	3 291 000	3 553 000	2 892 000	2 452 000
Depreciation	298 000	320 000	249 000	54 000
Impairment	0	0	0	0
Expenditure	29 440 000	28 602 000	25 864 000	21 366 000
Operating Profit	1 435 000	1 511 000	1 651 000	1 467 000
Financial Income	76 000	18 000	86 000	35 000
Financial Costs	16 000	63 000	59 000	106 000
Financial Balance	60 000	−45 000	27 000	−71 000
Dividends	500 000	500 000	0	500 000
Net Income	1 161 000	1 142 000	1 315 000	1 075 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	153 000	129 000	104 000	96 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	17 000	32 000	68 000	105 000
Fixtures	695 000	920 000	1 203 000	0
Total Tangible Assets	712 000	952 000	1 272 000	105 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	865 000	1 081 000	1 376 000	201 000
Stock	129 000	173 000	136 000	69 000
Total Investments	0	0	554 000	1 996 000
Cash, Bank	5 793 000	2 886 000	3 461 000	2 210 000
Total Current Assets	9 836 000	6 973 000	7 088 000	7 387 000
Total Assets	10 701 000	8 053 000	8 464 000	7 588 000
Total Equity	3 573 000	2 911 000	2 270 000	1 455 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 657 000	1 607 000
Creditors	2 103 000	866 000	826 000	1 569 000
Unpaid Taxes	1 279 000	1 103 000	1 217 000	983 000
Dividends	500 000	500 000	0	500 000
Other Current Debt	2 890 000	2 323 000	1 622 000	1 160 000
Total Current Debt	7 128 000	5 142 000	4 537 000	4 526 000
Total Equity and Debt	10 701 000	8 053 000	8 464 000	7 588 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,49 %	39,23 %	57,93 %	73,88 %
Debt-to-Equity Ratio	0	0	0,73	1,1
Operating Profit Margin	4,65 %	5,02 %	6 %	6,42 %
Current Ratio	1,38	1,36	1,56	1,63
Quick Ratio	1,41	1,4	1,61	1,66
Equity Ratio	0,33	0,36	0,27	0,19
Gross Profit Margin	29,26 %	30,42 %	30,88 %	30,53 %