TRAINEE INNLANDET SA

2318 HAMAR

Finances

Share Ownership

Return on Equity

15,23 %

Current Ratio

5,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2020	2019	2018
Revenue	4 767 000	4 975 000	3 117 000	2 141 000
Net Income	334 000	371 000	−51 000	56 000
Total Assets	2 661 000	2 384 000	1 504 000	1 327 000
Total Equity	2 193 000	1 584 000	1 123 000	1 153 000

Income (NOK)	2022	2020	2019	2018
Revenue	4 767 000	4 975 000	3 117 000	2 141 000
Expenditure	4 358 000	4 503 000	3 190 000	2 071 000
Operating Profit	409 000	473 000	−73 000	70 000
Financial Income	26 000	7 000	11 000	8 000
Financial Costs	0	0	1 000	0
Financial Balance	26 000	7 000	10 000	8 000
Earnings Before Tax	435 000	479 000	−63 000	78 000
Tax	101 000	108 000	−12 000	22 000
Net Income	334 000	371 000	−51 000	56 000

Balance (NOK)	2022	2020	2019	2018
Total Fixed Assets	0	0	36 000	22 000
Total Current Assets	2 661 000	2 384 000	1 468 000	1 305 000
Total Assets	2 661 000	2 384 000	1 504 000	1 327 000
Total Retained Equity	1 514 000	966 000	594 000	645 000
Total Equity	2 193 000	1 584 000	1 123 000	1 153 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	469 000	800 000	381 000	174 000
Total Equity and Debt	2 661 000	2 384 000	1 504 000	1 327 000

Cash flow (NOK)	2022	2020	2019	2018
Sales Income	4 767 000	4 717 000	3 117 000	2 141 000
Other Income	0	258 000	0	0
Revenue	4 767 000	4 975 000	3 117 000	2 141 000
Cost of Goods Sold	3 049 000	2 650 000	1 652 000	1 225 000
Salary Costs	583 000	713 000	238 000	207 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 358 000	4 503 000	3 190 000	2 071 000
Operating Profit	409 000	473 000	−73 000	70 000
Financial Income	26 000	7 000	11 000	8 000
Financial Costs	0	0	1 000	0
Financial Balance	26 000	7 000	10 000	8 000
Dividends	0	0	0	0
Net Income	334 000	371 000	−51 000	56 000

Balance details (NOK)	2022	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	36 000	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	36 000	22 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 500 000	1 903 000	1 312 000	1 191 000
Total Current Assets	2 661 000	2 384 000	1 468 000	1 305 000
Total Assets	2 661 000	2 384 000	1 504 000	1 327 000
Total Equity	2 193 000	1 584 000	1 123 000	1 153 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	353 000	645 000	335 000	166 000
Unpaid Taxes	17 000	63 000	10 000	6 000
Dividends	0	0	0	0
Other Current Debt	0	21 000	35 000	0
Total Current Debt	469 000	800 000	381 000	174 000
Total Equity and Debt	2 661 000	2 384 000	1 504 000	1 327 000

Financial indicators	2022	2020	2019	2018
Return on Equity	15,23 %	23,42 %	−4,54 %	4,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,58 %	9,51 %	−2,34 %	3,27 %
Current Ratio	5,67	2,98	3,85	7,5
Quick Ratio	5,67	2,98	3,85	7,5
Equity Ratio	0,82	0,66	0,75	0,87
Gross Profit Margin	36,04 %	46,73 %	47 %	42,78 %