TROND JOHANNESSEN REGNSKAP

5151 STRAUMSGREND

Finances

Share Ownership

Return on Equity

754,8 %

Current Ratio

2,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2020	2019	2018
Revenue	1 822 000	1 745 000	1 822 000	1 798 000
Net Income	1 336 000	1 331 000	1 407 000	1 405 000
Total Assets	306 000	208 000	252 000	284 000
Total Equity	177 000	103 000	57 000	143 000

Income (NOK)	2022	2020	2019	2018
Revenue	1 822 000	1 745 000	1 822 000	1 798 000
Expenditure	480 000	405 000	407 000	389 000
Operating Profit	1 343 000	1 341 000	1 415 000	1 409 000
Financial Income	0	0	0	0
Financial Costs	7 000	9 000	8 000	4 000
Financial Balance	−7 000	−9 000	−8 000	−4 000
Earnings Before Tax	1 336 000	1 331 000	1 407 000	1 405 000
Tax	0	0	0	0
Net Income	1 336 000	1 331 000	1 407 000	1 405 000

Balance (NOK)	2022	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	306 000	208 000	252 000	284 000
Total Assets	306 000	208 000	252 000	284 000
Total Retained Equity	177 000	103 000	57 000	143 000
Total Equity	177 000	103 000	57 000	143 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	129 000	105 000	195 000	141 000
Total Equity and Debt	306 000	208 000	252 000	284 000

Cash flow (NOK)	2022	2020	2019	2018
Sales Income	1 822 000	1 745 000	1 822 000	1 798 000
Other Income	0	0	0	0
Revenue	1 822 000	1 745 000	1 822 000	1 798 000
Cost of Goods Sold	0	0	0	0
Salary Costs	44 000	35 000	34 000	34 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	480 000	405 000	407 000	389 000
Operating Profit	1 343 000	1 341 000	1 415 000	1 409 000
Financial Income	0	0	0	0
Financial Costs	7 000	9 000	8 000	4 000
Financial Balance	−7 000	−9 000	−8 000	−4 000
Dividends	0	0	0	0
Net Income	1 336 000	1 331 000	1 407 000	1 405 000

Balance details (NOK)	2022	2020	2019	2018
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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	69 000	0	0	50 000
Total Current Assets	306 000	208 000	252 000	284 000
Total Assets	306 000	208 000	252 000	284 000
Total Equity	177 000	103 000	57 000	143 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	82 000	1 000	63 000	61 000
Unpaid Taxes	46 000	78 000	77 000	80 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	129 000	105 000	195 000	141 000
Total Equity and Debt	306 000	208 000	252 000	284 000

Financial indicators	2022	2020	2019	2018
Return on Equity	754,8 %	1 292,23 %	2 468,42 %	982,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	73,71 %	76,85 %	77,66 %	78,36 %
Current Ratio	2,37	1,98	1,29	2,01
Quick Ratio	2,37	1,98	1,29	2,01
Equity Ratio	0,58	0,5	0,23	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %