ASTRID TRONDSEN AS

8370 LEKNES

Finances

Share Ownership

Return on Equity

18,57 %

Current Ratio

2,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 441 000	2 000 000	2 511 000	2 748 000
Net Income	114 000	384 000	676 000	449 000
Total Assets	858 000	874 000	1 959 000	1 653 000
Total Equity	614 000	501 000	1 467 000	1 191 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 441 000	2 000 000	2 511 000	2 748 000
Expenditure	1 295 000	1 509 000	1 649 000	2 172 000
Operating Profit	145 000	492 000	862 000	576 000
Financial Income	0	0	2 000	1 000
Financial Costs	0	0	−2 000	1 000
Financial Balance	0	0	4 000	0
Earnings Before Tax	146 000	492 000	866 000	576 000
Tax	32 000	108 000	190 000	127 000
Net Income	114 000	384 000	676 000	449 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	154 000	268 000	420 000	537 000
Total Current Assets	703 000	605 000	1 539 000	1 115 000
Total Assets	858 000	874 000	1 959 000	1 653 000
Total Retained Equity	514 000	401 000	1 367 000	1 091 000
Total Equity	614 000	501 000	1 467 000	1 191 000
Total Long-Term Debt	0	0	0	6 000
Total Current Debt	243 000	373 000	492 000	455 000
Total Equity and Debt	858 000	874 000	1 959 000	1 653 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 393 000	1 977 000	2 486 000	2 748 000
Other Income	48 000	23 000	25 000	1 000
Revenue	1 441 000	2 000 000	2 511 000	2 748 000
Cost of Goods Sold	303 000	348 000	312 000	325 000
Salary Costs	421 000	389 000	725 000	895 000
Depreciation	172 000	170 000	160 000	123 000
Impairment	0	0	0	0
Expenditure	1 295 000	1 509 000	1 649 000	2 172 000
Operating Profit	145 000	492 000	862 000	576 000
Financial Income	0	0	2 000	1 000
Financial Costs	0	0	−2 000	1 000
Financial Balance	0	0	4 000	0
Dividends	0	0	0	0
Net Income	114 000	384 000	676 000	449 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	43 000	22 000	4 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	111 000	246 000	416 000	537 000
Fixtures	0	0	0	0
Total Tangible Assets	111 000	246 000	416 000	537 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	154 000	268 000	420 000	537 000
Stock	75 000	99 000	100 000	107 000
Total Investments	0	0	0	0
Cash, Bank	487 000	392 000	1 243 000	824 000
Total Current Assets	703 000	605 000	1 539 000	1 115 000
Total Assets	858 000	874 000	1 959 000	1 653 000
Total Equity	614 000	501 000	1 467 000	1 191 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	6 000
Creditors	32 000	40 000	62 000	42 000
Unpaid Taxes	21 000	47 000	48 000	64 000
Dividends	0	0	0	0
Other Current Debt	138 000	159 000	182 000	223 000
Total Current Debt	243 000	373 000	492 000	455 000
Total Equity and Debt	858 000	874 000	1 959 000	1 653 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,57 %	76,65 %	46,08 %	37,7 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	10,06 %	24,6 %	34,33 %	20,96 %
Current Ratio	2,89	1,62	3,13	2,45
Quick Ratio	4,18	2,21	3,93	3,2
Equity Ratio	0,72	0,57	0,75	0,72
Gross Profit Margin	78,97 %	82,6 %	87,57 %	88,17 %