TANDBERGGÅRDEN AS

8006 BODØ

Finances

Share Ownership

Return on Equity

−113,41 %

Current Ratio

1,97

Debt-to-Equity Ratio

−15,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 296 000	1 325 000	1 242 000	1 330 000
Net Income	313 000	401 000	320 000	187 000
Total Assets	4 491 000	4 421 000	4 726 000	4 829 000
Total Equity	−276 000	−589 000	−990 000	−1 310 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 296 000	1 325 000	1 242 000	1 330 000
Expenditure	840 000	826 000	791 000	963 000
Operating Profit	456 000	500 000	450 000	367 000
Financial Income	2 000	1 000	0	0
Financial Costs	145 000	100 000	130 000	180 000
Financial Balance	−143 000	−99 000	−130 000	−180 000
Earnings Before Tax	313 000	401 000	320 000	187 000
Tax	0	0	0	0
Net Income	313 000	401 000	320 000	187 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 628 000	3 912 000	4 034 000	4 302 000
Total Current Assets	863 000	510 000	692 000	527 000
Total Assets	4 491 000	4 421 000	4 726 000	4 829 000
Total Retained Equity	−376 000	−689 000	−1 090 000	−1 410 000
Total Equity	−276 000	−589 000	−990 000	−1 310 000
Total Long-Term Debt	4 331 000	4 605 000	5 279 000	5 510 000
Total Current Debt	437 000	406 000	437 000	630 000
Total Equity and Debt	4 491 000	4 421 000	4 726 000	4 829 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 296 000	1 325 000	1 242 000	1 330 000
Revenue	1 296 000	1 325 000	1 242 000	1 330 000
Cost of Goods Sold	17 000	24 000	16 000	78 000
Salary Costs	0	0	0	0
Depreciation	283 000	272 000	268 000	270 000
Impairment	0	0	0	0
Expenditure	840 000	826 000	791 000	963 000
Operating Profit	456 000	500 000	450 000	367 000
Financial Income	2 000	1 000	0	0
Financial Costs	145 000	100 000	130 000	180 000
Financial Balance	−143 000	−99 000	−130 000	−180 000
Dividends	0	0	0	0
Net Income	313 000	401 000	320 000	187 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 611 000	3 894 000	4 016 000	4 285 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	18 000	18 000	18 000
Total Tangible Assets	3 628 000	3 912 000	4 034 000	4 302 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 628 000	3 912 000	4 034 000	4 302 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	822 000	483 000	669 000	441 000
Total Current Assets	863 000	510 000	692 000	527 000
Total Assets	4 491 000	4 421 000	4 726 000	4 829 000
Total Equity	−276 000	−589 000	−990 000	−1 310 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 331 000	4 605 000	5 279 000	5 510 000
Creditors	37 000	44 000	42 000	36 000
Unpaid Taxes	15 000	16 000	10 000	18 000
Dividends	0	0	0	0
Other Current Debt	385 000	346 000	385 000	575 000
Total Current Debt	437 000	406 000	437 000	630 000
Total Equity and Debt	4 491 000	4 421 000	4 726 000	4 829 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−113,41 %	−68,08 %	−32,32 %	−14,27 %
Debt-to-Equity Ratio	−15,69	−7,82	−5,33	−4,21
Operating Profit Margin	35,19 %	37,74 %	36,23 %	27,59 %
Current Ratio	1,97	1,26	1,58	0,84
Quick Ratio	1,97	1,26	1,58	0,84
Equity Ratio	−0,06	−0,13	−0,21	−0,27
Gross Profit Margin	98,69 %	98,19 %	98,71 %	94,14 %