TANDSTAD MASKIN AS

6220 STRAUMGJERDE

Finances

Share Ownership

Return on Equity

10,37 %

Current Ratio

1,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 519 000	4 926 000	4 613 000	2 544 000
Net Income	98 000	289 000	546 000	394 000
Total Assets	1 956 000	1 676 000	1 504 000	814 000
Total Equity	945 000	847 000	558 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 519 000	4 926 000	4 613 000	2 544 000
Expenditure	5 406 000	4 561 000	3 979 000	2 113 000
Operating Profit	114 000	365 000	635 000	431 000
Financial Income	15 000	10 000	9 000	9 000
Financial Costs	4 000	5 000	24 000	46 000
Financial Balance	11 000	5 000	−15 000	−37 000
Earnings Before Tax	126 000	370 000	620 000	394 000
Tax	28 000	81 000	73 000	0
Net Income	98 000	289 000	546 000	394 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	478 000	533 000	439 000	172 000
Total Current Assets	1 478 000	1 144 000	1 065 000	642 000
Total Assets	1 956 000	1 676 000	1 504 000	814 000
Total Retained Equity	926 000	828 000	539 000	−7 000
Total Equity	945 000	847 000	558 000	12 000
Total Long-Term Debt	0	0	4 000	0
Total Current Debt	1 011 000	829 000	943 000	803 000
Total Equity and Debt	1 956 000	1 676 000	1 504 000	814 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 519 000	4 926 000	4 613 000	2 518 000
Other Income	0	0	1 000	26 000
Revenue	5 519 000	4 926 000	4 613 000	2 544 000
Cost of Goods Sold	625 000	646 000	1 129 000	467 000
Salary Costs	2 548 000	1 924 000	1 366 000	712 000
Depreciation	86 000	70 000	52 000	36 000
Impairment	0	0	0	0
Expenditure	5 406 000	4 561 000	3 979 000	2 113 000
Operating Profit	114 000	365 000	635 000	431 000
Financial Income	15 000	10 000	9 000	9 000
Financial Costs	4 000	5 000	24 000	46 000
Financial Balance	11 000	5 000	−15 000	−37 000
Dividends	0	0	0	0
Net Income	98 000	289 000	546 000	394 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	25 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	263 000	216 000	262 000	60 000
Fixtures	7 000	11 000	15 000	19 000
Total Tangible Assets	270 000	226 000	276 000	79 000
Total Fiancial Fixed Assets	208 000	282 000	163 000	93 000
Total Fixed Assets	478 000	533 000	439 000	172 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	834 000	506 000	651 000	211 000
Total Current Assets	1 478 000	1 144 000	1 065 000	642 000
Total Assets	1 956 000	1 676 000	1 504 000	814 000
Total Equity	945 000	847 000	558 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	4 000	0
Creditors	326 000	167 000	443 000	523 000
Unpaid Taxes	386 000	196 000	295 000	227 000
Dividends	0	0	0	0
Other Current Debt	297 000	356 000	135 000	53 000
Total Current Debt	1 011 000	829 000	943 000	803 000
Total Equity and Debt	1 956 000	1 676 000	1 504 000	814 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,37 %	34,12 %	97,85 %	3 283,33 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	2,07 %	7,41 %	13,77 %	16,94 %
Current Ratio	1,46	1,38	1,13	0,8
Quick Ratio	1,46	1,38	1,13	0,8
Equity Ratio	0,48	0,51	0,37	0,01
Gross Profit Margin	88,68 %	86,89 %	75,53 %	81,64 %