TANDBERG OPPMÅLING AS

3406 TRANBY

Finances

Share Ownership

Return on Equity

4,53 %

Current Ratio

3,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 655 000	2 058 000	1 724 000	1 380 000
Net Income	148 000	648 000	675 000	232 000
Total Assets	4 228 000	3 976 000	6 771 000	5 990 000
Total Equity	3 267 000	3 118 000	2 471 000	5 396 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 655 000	2 058 000	1 724 000	1 380 000
Expenditure	1 417 000	1 236 000	872 000	1 095 000
Operating Profit	238 000	821 000	853 000	285 000
Financial Income	16 000	8 000	12 000	14 000
Financial Costs	0	0	0	1 000
Financial Balance	16 000	8 000	12 000	13 000
Earnings Before Tax	254 000	829 000	865 000	298 000
Tax	106 000	181 000	190 000	66 000
Net Income	148 000	648 000	675 000	232 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	445 000	532 000	606 000	726 000
Total Current Assets	3 783 000	3 444 000	6 165 000	5 263 000
Total Assets	4 228 000	3 976 000	6 771 000	5 990 000
Total Retained Equity	3 167 000	3 018 000	2 371 000	5 296 000
Total Equity	3 267 000	3 118 000	2 471 000	5 396 000
Total Long-Term Debt	0	0	13 000	0
Total Current Debt	962 000	857 000	4 287 000	594 000
Total Equity and Debt	4 228 000	3 976 000	6 771 000	5 990 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 655 000	2 058 000	1 842 000	1 262 000
Other Income	0	0	−118 000	118 000
Revenue	1 655 000	2 058 000	1 724 000	1 380 000
Cost of Goods Sold	11 000	0	11 000	13 000
Salary Costs	816 000	751 000	750 000	711 000
Depreciation	80 000	80 000	84 000	88 000
Impairment	0	0	0	0
Expenditure	1 417 000	1 236 000	872 000	1 095 000
Operating Profit	238 000	821 000	853 000	285 000
Financial Income	16 000	8 000	12 000	14 000
Financial Costs	0	0	0	1 000
Financial Balance	16 000	8 000	12 000	13 000
Dividends	0	0	1 000 000	0
Net Income	148 000	648 000	675 000	232 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	6 000	0	37 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	86 000	107 000	127 000	151 000
Fixtures	359 000	419 000	479 000	538 000
Total Tangible Assets	445 000	525 000	606 000	689 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	445 000	532 000	606 000	726 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 466 000	1 801 000	4 106 000	4 102 000
Total Current Assets	3 783 000	3 444 000	6 165 000	5 263 000
Total Assets	4 228 000	3 976 000	6 771 000	5 990 000
Total Equity	3 267 000	3 118 000	2 471 000	5 396 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	13 000	0
Creditors	20 000	0	0	0
Unpaid Taxes	512 000	420 000	414 000	215 000
Dividends	0	0	1 000 000	0
Other Current Debt	330 000	236 000	2 733 000	314 000
Total Current Debt	962 000	857 000	4 287 000	594 000
Total Equity and Debt	4 228 000	3 976 000	6 771 000	5 990 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,53 %	20,78 %	27,32 %	4,3 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	14,38 %	39,89 %	49,48 %	20,65 %
Current Ratio	3,93	4,02	1,44	8,86
Quick Ratio	3,93	4,02	1,44	8,86
Equity Ratio	0,77	0,78	0,36	0,9
Gross Profit Margin	99,34 %	100 %	99,36 %	99,06 %