TRONDHEIM EIENDOMSMEGLING AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

551,64 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 702 000	29 620 000	26 827 000	19 693 000
Net Income	4 209 000	5 690 000	5 139 000	2 672 000
Total Assets	9 401 000	11 213 000	10 438 000	6 384 000
Total Equity	763 000	754 000	565 000	3 626 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 702 000	29 620 000	26 827 000	19 693 000
Expenditure	20 539 000	22 323 000	20 219 000	16 324 000
Operating Profit	5 163 000	7 297 000	6 608 000	3 371 000
Financial Income	159 000	73 000	70 000	84 000
Financial Costs	14 000	17 000	16 000	23 000
Financial Balance	145 000	56 000	54 000	61 000
Earnings Before Tax	5 308 000	7 353 000	6 662 000	3 431 000
Tax	1 100 000	1 663 000	1 523 000	760 000
Net Income	4 209 000	5 690 000	5 139 000	2 672 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	11 000	62 000	125 000
Total Current Assets	9 401 000	11 202 000	10 376 000	6 259 000
Total Assets	9 401 000	11 213 000	10 438 000	6 384 000
Total Retained Equity	362 000	354 000	164 000	3 225 000
Total Equity	763 000	754 000	565 000	3 626 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 638 000	10 458 000	9 874 000	2 758 000
Total Equity and Debt	9 401 000	11 213 000	10 438 000	6 384 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	24 963 000	27 879 000	25 309 000	18 458 000
Other Income	738 000	1 741 000	1 518 000	1 236 000
Revenue	25 702 000	29 620 000	26 827 000	19 693 000
Cost of Goods Sold	5 262 000	5 035 000	5 110 000	4 040 000
Salary Costs	10 731 000	11 642 000	10 081 000	8 017 000
Depreciation	11 000	51 000	63 000	63 000
Impairment	0	0	0	0
Expenditure	20 539 000	22 323 000	20 219 000	16 324 000
Operating Profit	5 163 000	7 297 000	6 608 000	3 371 000
Financial Income	159 000	73 000	70 000	84 000
Financial Costs	14 000	17 000	16 000	23 000
Financial Balance	145 000	56 000	54 000	61 000
Dividends	4 200 000	5 500 000	5 200 000	0
Net Income	4 209 000	5 690 000	5 139 000	2 672 000

Balance details (NOK)	2022	2021	2020	2019
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	11 000	62 000	125 000
Total Tangible Assets	0	11 000	62 000	125 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	11 000	62 000	125 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 256 000	4 516 000	4 901 000	1 570 000
Total Current Assets	9 401 000	11 202 000	10 376 000	6 259 000
Total Assets	9 401 000	11 213 000	10 438 000	6 384 000
Total Equity	763 000	754 000	565 000	3 626 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	708 000	306 000	313 000	335 000
Unpaid Taxes	1 135 000	962 000	964 000	726 000
Dividends	4 200 000	5 500 000	5 200 000	0
Other Current Debt	1 496 000	2 027 000	1 873 000	937 000
Total Current Debt	8 638 000	10 458 000	9 874 000	2 758 000
Total Equity and Debt	9 401 000	11 213 000	10 438 000	6 384 000

Financial indicators	2022	2021	2020	2019
Return on Equity	551,64 %	754,64 %	909,56 %	73,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,09 %	24,64 %	24,63 %	17,12 %
Current Ratio	1,09	1,07	1,05	2,27
Quick Ratio	1,09	1,07	1,05	2,27
Equity Ratio	0,08	0,07	0,05	0,57
Gross Profit Margin	79,53 %	83 %	80,95 %	79,49 %