TRØNDERMOE EIENDOM AS

8904 BRØNNØYSUND

Finances

Share Ownership

Return on Equity

0,85 %

Current Ratio

1,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 610 000	1 131 000	638 000	409 000
Net Income	440 000	412 000	229 000	143 000
Total Assets	52 111 000	51 641 000	16 406 000	11 293 000
Total Equity	51 510 000	40 517 000	16 099 000	10 104 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 610 000	1 131 000	638 000	409 000
Expenditure	1 051 000	649 000	350 000	227 000
Operating Profit	560 000	482 000	287 000	182 000
Financial Income	7 000	51 000	7 000	1 000
Financial Costs	0	0	0	0
Financial Balance	7 000	51 000	7 000	1 000
Earnings Before Tax	566 000	533 000	294 000	183 000
Tax	126 000	121 000	65 000	40 000
Net Income	440 000	412 000	229 000	143 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 923 000	46 566 000	16 207 000	11 181 000
Total Current Assets	1 188 000	5 075 000	199 000	112 000
Total Assets	52 111 000	51 641 000	16 406 000	11 293 000
Total Retained Equity	510 000	517 000	99 000	104 000
Total Equity	51 510 000	40 517 000	16 099 000	10 104 000
Total Long-Term Debt	0	0	0	1 000 000
Total Current Debt	601 000	11 125 000	308 000	188 000
Total Equity and Debt	52 111 000	51 641 000	16 406 000	11 293 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 610 000	1 131 000	469 000	0
Other Income	0	0	169 000	409 000
Revenue	1 610 000	1 131 000	638 000	409 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 051 000	649 000	350 000	227 000
Operating Profit	560 000	482 000	287 000	182 000
Financial Income	7 000	51 000	7 000	1 000
Financial Costs	0	0	0	0
Financial Balance	7 000	51 000	7 000	1 000
Dividends	0	0	6 000	6 000
Net Income	440 000	412 000	229 000	143 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	50 923 000	46 566 000	16 207 000	11 136 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	50 923 000	46 566 000	16 207 000	11 136 000
Total Fiancial Fixed Assets	0	0	0	45 000
Total Fixed Assets	50 923 000	46 566 000	16 207 000	11 181 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 133 000	674 000	155 000	112 000
Total Current Assets	1 188 000	5 075 000	199 000	112 000
Total Assets	52 111 000	51 641 000	16 406 000	11 293 000
Total Equity	51 510 000	40 517 000	16 099 000	10 104 000
Short-Term Group Debt	573 000	10 994 000	294 000	183 000
Total Long-Term Debt	0	0	0	1 000 000
Creditors	21 000	10 000	8 000	−1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	6 000	6 000
Other Current Debt	8 000	0	0	0
Total Current Debt	601 000	11 125 000	308 000	188 000
Total Equity and Debt	52 111 000	51 641 000	16 406 000	11 293 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,85 %	1,02 %	1,42 %	1,42 %
Debt-to-Equity Ratio	0	0	0	0,1
Operating Profit Margin	34,78 %	42,62 %	44,98 %	44,5 %
Current Ratio	1,98	0,46	0,65	0,6
Quick Ratio	1,98	0,46	0,65	0,6
Equity Ratio	0,99	0,78	0,98	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %