TRUDVANGVEIEN 10 BORETTSLAG

7035 TRONDHEIM

Finances

Share Ownership

Return on Equity

5,91 %

Current Ratio

9,08

Debt-to-Equity Ratio

0,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 742 000	1 739 000	1 737 000	1 765 000
Net Income	763 000	840 000	807 000	1 027 000
Total Assets	23 896 000	23 751 000	23 811 000	23 982 000
Total Equity	12 920 000	12 157 000	11 317 000	10 510 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 742 000	1 739 000	1 737 000	1 765 000
Expenditure	970 000	887 000	887 000	658 000
Operating Profit	773 000	853 000	850 000	1 107 000
Financial Income	11 000	8 000	10 000	0
Financial Costs	20 000	22 000	53 000	80 000
Financial Balance	−9 000	−14 000	−43 000	−80 000
Earnings Before Tax	763 000	840 000	807 000	1 027 000
Tax	0	0	0	0
Net Income	763 000	840 000	807 000	1 027 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 033 000	23 033 000	23 033 000	23 033 000
Total Current Assets	863 000	718 000	778 000	949 000
Total Assets	23 896 000	23 751 000	23 811 000	23 982 000
Total Retained Equity	12 920 000	12 157 000	11 317 000	10 510 000
Total Equity	12 920 000	12 157 000	11 317 000	10 510 000
Total Long-Term Debt	10 881 000	11 509 000	12 415 000	13 299 000
Total Current Debt	95 000	85 000	79 000	173 000
Total Equity and Debt	23 896 000	23 751 000	23 811 000	23 982 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 742 000	1 739 000	1 737 000	1 765 000
Revenue	1 742 000	1 739 000	1 737 000	1 765 000
Cost of Goods Sold	0	0	0	0
Salary Costs	40 000	29 000	−7 000	24 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	970 000	887 000	887 000	658 000
Operating Profit	773 000	853 000	850 000	1 107 000
Financial Income	11 000	8 000	10 000	0
Financial Costs	20 000	22 000	53 000	80 000
Financial Balance	−9 000	−14 000	−43 000	−80 000
Dividends	0	0	0	0
Net Income	763 000	840 000	807 000	1 027 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 033 000	23 033 000	23 033 000	23 033 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 033 000	23 033 000	23 033 000	23 033 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 033 000	23 033 000	23 033 000	23 033 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	861 000	716 000	749 000	910 000
Total Current Assets	863 000	718 000	778 000	949 000
Total Assets	23 896 000	23 751 000	23 811 000	23 982 000
Total Equity	12 920 000	12 157 000	11 317 000	10 510 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 881 000	11 509 000	12 415 000	13 299 000
Creditors	74 000	71 000	70 000	76 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	17 000	11 000	6 000	97 000
Total Current Debt	95 000	85 000	79 000	173 000
Total Equity and Debt	23 896 000	23 751 000	23 811 000	23 982 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,91 %	6,91 %	7,13 %	9,77 %
Debt-to-Equity Ratio	0,84	0,95	1,1	1,27
Operating Profit Margin	44,37 %	49,05 %	48,93 %	62,72 %
Current Ratio	9,08	8,45	9,85	5,49
Quick Ratio	9,08	8,45	9,85	5,49
Equity Ratio	0,54	0,51	0,48	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %