TRONDHEIM SYSTEMUTVIKLING AS

7052 TRONDHEIM

Finances

Return on Equity

45,83 %

Current Ratio

1,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 792 000	1 710 000	1 244 000	2 055 000
Net Income	489 000	449 000	87 000	272 000
Total Assets	2 369 000	1 281 000	897 000	747 000
Total Equity	1 067 000	578 000	129 000	42 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 792 000	1 710 000	1 244 000	2 055 000
Expenditure	2 323 000	1 290 000	1 156 000	1 780 000
Operating Profit	468 000	420 000	88 000	275 000
Financial Income	21 000	45 000	0	0
Financial Costs	0	16 000	0	3 000
Financial Balance	21 000	29 000	0	−3 000
Earnings Before Tax	489 000	449 000	87 000	272 000
Tax	0	0	0	0
Net Income	489 000	449 000	87 000	272 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	210 000	114 000	9 000	9 000
Total Current Assets	2 159 000	1 167 000	888 000	738 000
Total Assets	2 369 000	1 281 000	897 000	747 000
Total Retained Equity	1 045 000	556 000	107 000	20 000
Total Equity	1 067 000	578 000	129 000	42 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 302 000	703 000	767 000	705 000
Total Equity and Debt	2 369 000	1 281 000	897 000	747 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 792 000	1 650 000	1 227 000	1 942 000
Other Income	0	60 000	18 000	112 000
Revenue	2 792 000	1 710 000	1 244 000	2 055 000
Cost of Goods Sold	8 000	67 000	10 000	118 000
Salary Costs	367 000	389 000	338 000	407 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 323 000	1 290 000	1 156 000	1 780 000
Operating Profit	468 000	420 000	88 000	275 000
Financial Income	21 000	45 000	0	0
Financial Costs	0	16 000	0	3 000
Financial Balance	21 000	29 000	0	−3 000
Dividends	0	0	0	0
Net Income	489 000	449 000	87 000	272 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	210 000	114 000	9 000	9 000
Total Fixed Assets	210 000	114 000	9 000	9 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	51 000	406 000	179 000	174 000
Total Current Assets	2 159 000	1 167 000	888 000	738 000
Total Assets	2 369 000	1 281 000	897 000	747 000
Total Equity	1 067 000	578 000	129 000	42 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 135 000	387 000	656 000	396 000
Unpaid Taxes	35 000	59 000	33 000	85 000
Dividends	0	0	0	0
Other Current Debt	131 000	256 000	79 000	224 000
Total Current Debt	1 302 000	703 000	767 000	705 000
Total Equity and Debt	2 369 000	1 281 000	897 000	747 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,83 %	77,68 %	67,44 %	647,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,76 %	24,56 %	7,07 %	13,38 %
Current Ratio	1,66	1,66	1,16	1,05
Quick Ratio	1,66	1,66	1,16	1,05
Equity Ratio	0,45	0,45	0,14	0,06
Gross Profit Margin	99,71 %	96,08 %	99,2 %	94,26 %