TROND GRØNNERUD KONSULT

2100 SKARNES

Finances

Share Ownership

Return on Equity

114,29 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2020	2019	2018	2017
Revenue	28 000	29 000	24 000	22 000
Net Income	16 000	18 000	13 000	10 000
Total Assets	14 000	19 000	14 000	14 000
Total Equity	14 000	11 000	8 000	8 000

Income (NOK)	2020	2019	2018	2017
Revenue	28 000	29 000	24 000	22 000
Expenditure	12 000	12 000	12 000	12 000
Operating Profit	16 000	18 000	13 000	10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	16 000	18 000	13 000	10 000
Tax	0	0	0	0
Net Income	16 000	18 000	13 000	10 000

Balance (NOK)	2020	2019	2018	2017
Total Fixed Assets	0	0	0	0
Total Current Assets	14 000	19 000	14 000	14 000
Total Assets	14 000	19 000	14 000	14 000
Total Retained Equity	14 000	11 000	8 000	8 000
Total Equity	14 000	11 000	8 000	8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	8 000	7 000	7 000
Total Equity and Debt	14 000	19 000	14 000	14 000

Cash flow (NOK)	2020	2019	2018	2017
Sales Income	28 000	29 000	24 000	22 000
Other Income	0	0	0	0
Revenue	28 000	29 000	24 000	22 000
Cost of Goods Sold	0	0	0	0
Salary Costs	8 000	8 000	7 000	7 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 000	12 000	12 000	12 000
Operating Profit	16 000	18 000	13 000	10 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	16 000	18 000	13 000	10 000

Balance details (NOK)	2020	2019	2018	2017
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	14 000	6 000	5 000	6 000
Total Current Assets	14 000	19 000	14 000	14 000
Total Assets	14 000	19 000	14 000	14 000
Total Equity	14 000	11 000	8 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	8 000	7 000	7 000
Total Current Debt	0	8 000	7 000	7 000
Total Equity and Debt	14 000	19 000	14 000	14 000

Financial indicators	2020	2019	2018	2017
Return on Equity	114,29 %	163,64 %	162,5 %	125 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	57,14 %	62,07 %	54,17 %	45,45 %
Current Ratio	-	2,38	2	2
Quick Ratio	-	2,38	2	2
Equity Ratio	1	0,58	0,57	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %