PARTREDERIET TRONBUEN DA

9180 SKJERVØY

Finances

Share Ownership

Return on Equity

3,41 %

Current Ratio

2,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 890 000	2 660 000	1 825 000	1 724 000
Net Income	72 000	61 000	213 000	12 000
Total Assets	2 682 000	2 445 000	2 306 000	2 163 000
Total Equity	2 110 000	2 238 000	2 177 000	1 964 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 890 000	2 660 000	1 825 000	1 724 000
Expenditure	3 857 000	2 606 000	1 623 000	1 722 000
Operating Profit	33 000	55 000	202 000	2 000
Financial Income	39 000	6 000	12 000	10 000
Financial Costs	0	0	0	0
Financial Balance	39 000	6 000	12 000	10 000
Earnings Before Tax	72 000	61 000	213 000	12 000
Tax	0	0	0	0
Net Income	72 000	61 000	213 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 243 000	1 385 000	1 597 000	1 601 000
Total Current Assets	1 439 000	1 060 000	709 000	562 000
Total Assets	2 682 000	2 445 000	2 306 000	2 163 000
Total Retained Equity	2 110 000	2 238 000	2 177 000	802 000
Total Equity	2 110 000	2 238 000	2 177 000	1 964 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	572 000	207 000	129 000	199 000
Total Equity and Debt	2 682 000	2 445 000	2 306 000	2 163 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 890 000	2 660 000	1 825 000	1 724 000
Other Income	0	0	0	0
Revenue	3 890 000	2 660 000	1 825 000	1 724 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 938 000	1 835 000	1 110 000	1 137 000
Depreciation	210 000	213 000	3 000	3 000
Impairment	0	0	0	0
Expenditure	3 857 000	2 606 000	1 623 000	1 722 000
Operating Profit	33 000	55 000	202 000	2 000
Financial Income	39 000	6 000	12 000	10 000
Financial Costs	0	0	0	0
Financial Balance	39 000	6 000	12 000	10 000
Dividends	0	0	0	0
Net Income	72 000	61 000	213 000	12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	73 000	76 000	79 000	82 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	68 000	0	0	0
Total Tangible Assets	1 233 000	1 375 000	1 587 000	1 591 000
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	1 243 000	1 385 000	1 597 000	1 601 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 352 000	677 000	709 000	562 000
Total Current Assets	1 439 000	1 060 000	709 000	562 000
Total Assets	2 682 000	2 445 000	2 306 000	2 163 000
Total Equity	2 110 000	2 238 000	2 177 000	1 964 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	173 000	17 000	12 000	92 000
Unpaid Taxes	399 000	186 000	117 000	107 000
Dividends	0	0	0	0
Other Current Debt	1 000	4 000	0	1 000
Total Current Debt	572 000	207 000	129 000	199 000
Total Equity and Debt	2 682 000	2 445 000	2 306 000	2 163 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,41 %	2,73 %	9,78 %	0,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,85 %	2,07 %	11,07 %	0,12 %
Current Ratio	2,52	5,12	5,5	2,82
Quick Ratio	2,52	5,12	5,5	2,82
Equity Ratio	0,79	0,92	0,94	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %