TRØNSDAL EIENDOM AS

8622 MO I RANA

Finances

Share Ownership

Return on Equity

1,65 %

Current Ratio

8,99

Debt-to-Equity Ratio

1,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	936 000	912 000	907 000	991 000
Net Income	48 000	205 000	162 000	232 000
Total Assets	8 085 000	8 566 000	8 560 000	8 654 000
Total Equity	2 908 000	2 860 000	2 655 000	2 493 000

Income (NOK)	2022	2021	2020	2019
Revenue	936 000	912 000	907 000	991 000
Expenditure	721 000	539 000	571 000	509 000
Operating Profit	215 000	372 000	336 000	483 000
Financial Income	29 000	4 000	7 000	4 000
Financial Costs	183 000	113 000	135 000	190 000
Financial Balance	−154 000	−109 000	−128 000	−186 000
Earnings Before Tax	62 000	263 000	208 000	297 000
Tax	14 000	58 000	46 000	65 000
Net Income	48 000	205 000	162 000	232 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 448 000	6 652 000	6 955 000	7 288 000
Total Current Assets	1 637 000	1 914 000	1 605 000	1 367 000
Total Assets	8 085 000	8 566 000	8 560 000	8 654 000
Total Retained Equity	1 968 000	1 920 000	1 715 000	1 553 000
Total Equity	2 908 000	2 860 000	2 655 000	2 493 000
Total Long-Term Debt	4 995 000	5 300 000	5 625 000	5 921 000
Total Current Debt	182 000	406 000	281 000	241 000
Total Equity and Debt	8 085 000	8 566 000	8 560 000	8 654 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	936 000	912 000	907 000	991 000
Revenue	936 000	912 000	907 000	991 000
Cost of Goods Sold	33 000	21 000	71 000	25 000
Salary Costs	0	0	0	0
Depreciation	204 000	303 000	333 000	336 000
Impairment	0	0	0	0
Expenditure	721 000	539 000	571 000	509 000
Operating Profit	215 000	372 000	336 000	483 000
Financial Income	29 000	4 000	7 000	4 000
Financial Costs	183 000	113 000	135 000	190 000
Financial Balance	−154 000	−109 000	−128 000	−186 000
Dividends	0	0	0	0
Net Income	48 000	205 000	162 000	232 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 448 000	6 652 000	6 952 000	7 283 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	3 000	5 000
Total Tangible Assets	6 448 000	6 652 000	6 955 000	7 288 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 448 000	6 652 000	6 955 000	7 288 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 471 000	1 497 000	1 442 000	1 194 000
Total Current Assets	1 637 000	1 914 000	1 605 000	1 367 000
Total Assets	8 085 000	8 566 000	8 560 000	8 654 000
Total Equity	2 908 000	2 860 000	2 655 000	2 493 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 995 000	5 300 000	5 625 000	5 921 000
Creditors	63 000	27 000	59 000	31 000
Unpaid Taxes	83 000	178 000	154 000	189 000
Dividends	0	0	0	0
Other Current Debt	17 000	119 000	26 000	21 000
Total Current Debt	182 000	406 000	281 000	241 000
Total Equity and Debt	8 085 000	8 566 000	8 560 000	8 654 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,65 %	7,17 %	6,1 %	9,31 %
Debt-to-Equity Ratio	1,72	1,85	2,12	2,38
Operating Profit Margin	22,97 %	40,79 %	37,05 %	48,74 %
Current Ratio	8,99	4,71	5,71	5,67
Quick Ratio	8,99	4,71	5,71	5,67
Equity Ratio	0,36	0,33	0,31	0,29
Gross Profit Margin	96,47 %	97,7 %	92,17 %	97,48 %