TROND FLADBY AS

2050 JESSHEIM

Finances

Share Ownership

Return on Equity

0,8 %

Current Ratio

64,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	132 000	132 000	132 000	132 000
Net Income	172 000	892 000	791 000	447 000
Total Assets	21 986 000	21 928 000	21 232 000	20 757 000
Total Equity	21 617 000	21 446 000	20 954 000	20 463 000

Income (NOK)	2022	2021	2020	2019
Revenue	132 000	132 000	132 000	132 000
Expenditure	39 000	74 000	57 000	59 000
Operating Profit	93 000	58 000	76 000	73 000
Financial Income	119 000	957 000	831 000	476 000
Financial Costs	5 000	0	0	0
Financial Balance	114 000	957 000	831 000	476 000
Earnings Before Tax	207 000	1 015 000	906 000	548 000
Tax	35 000	124 000	116 000	101 000
Net Income	172 000	892 000	791 000	447 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 256 000	2 256 000	2 256 000	2 256 000
Total Current Assets	19 730 000	19 673 000	18 976 000	18 502 000
Total Assets	21 986 000	21 928 000	21 232 000	20 757 000
Total Retained Equity	21 325 000	21 153 000	20 661 000	20 171 000
Total Equity	21 617 000	21 446 000	20 954 000	20 463 000
Total Long-Term Debt	64 000	80 000	97 000	122 000
Total Current Debt	304 000	403 000	180 000	172 000
Total Equity and Debt	21 986 000	21 928 000	21 232 000	20 757 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	132 000	132 000	132 000	132 000
Other Income	0	0	0	0
Revenue	132 000	132 000	132 000	132 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	39 000	74 000	57 000	59 000
Operating Profit	93 000	58 000	76 000	73 000
Financial Income	119 000	957 000	831 000	476 000
Financial Costs	5 000	0	0	0
Financial Balance	114 000	957 000	831 000	476 000
Dividends	0	0	0	0
Net Income	172 000	892 000	791 000	447 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 256 000	2 256 000	2 256 000	2 256 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 256 000	2 256 000	2 256 000	2 256 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 256 000	2 256 000	2 256 000	2 256 000
Stock	0	0	0	0
Total Investments	10 502 000	10 597 000	10 166 000	9 782 000
Cash, Bank	316 000	1 664 000	1 714 000	1 959 000
Total Current Assets	19 730 000	19 673 000	18 976 000	18 502 000
Total Assets	21 986 000	21 928 000	21 232 000	20 757 000
Total Equity	21 617 000	21 446 000	20 954 000	20 463 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	64 000	80 000	97 000	122 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	253 000	262 000	40 000	40 000
Total Current Debt	304 000	403 000	180 000	172 000
Total Equity and Debt	21 986 000	21 928 000	21 232 000	20 757 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,8 %	4,16 %	3,77 %	2,18 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	70,45 %	43,94 %	57,58 %	55,3 %
Current Ratio	64,9	48,82	105,42	107,57
Quick Ratio	64,9	48,82	105,42	107,57
Equity Ratio	0,98	0,98	0,99	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %