TROLLTUNGA EIENDOM AS

5750 ODDA

Finances

Return on Equity

−7,05 %

Current Ratio

−2

Debt-to-Equity Ratio

21,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 016 000	973 000	615 000	518 000
Net Income	−37 000	124 000	138 000	67 000
Total Assets	11 984 000	4 111 000	3 989 000	4 028 000
Total Equity	525 000	561 000	437 000	300 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 016 000	973 000	615 000	518 000
Expenditure	621 000	547 000	299 000	295 000
Operating Profit	394 000	426 000	316 000	223 000
Financial Income	4 000	1 000	0	0
Financial Costs	434 000	191 000	140 000	136 000
Financial Balance	−430 000	−190 000	−140 000	−136 000
Earnings Before Tax	−35 000	236 000	176 000	88 000
Tax	1 000	111 000	39 000	20 000
Net Income	−37 000	124 000	138 000	67 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 939 000	3 913 000	3 913 000	3 913 000
Total Current Assets	46 000	198 000	76 000	116 000
Total Assets	11 984 000	4 111 000	3 989 000	4 028 000
Total Retained Equity	325 000	361 000	237 000	100 000
Total Equity	525 000	561 000	437 000	300 000
Total Long-Term Debt	11 483 000	3 451 000	3 502 000	3 707 000
Total Current Debt	−23 000	99 000	49 000	22 000
Total Equity and Debt	11 984 000	4 111 000	3 989 000	4 028 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 016 000	973 000	615 000	518 000
Revenue	1 016 000	973 000	615 000	518 000
Cost of Goods Sold	182 000	0	0	18 000
Salary Costs	0	0	0	0
Depreciation	7 000	0	0	0
Impairment	0	0	0	0
Expenditure	621 000	547 000	299 000	295 000
Operating Profit	394 000	426 000	316 000	223 000
Financial Income	4 000	1 000	0	0
Financial Costs	434 000	191 000	140 000	136 000
Financial Balance	−430 000	−190 000	−140 000	−136 000
Dividends	0	0	0	0
Net Income	−37 000	124 000	138 000	67 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 282 000	3 913 000	3 913 000	3 913 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	28 000	0	0	0
Total Tangible Assets	8 310 000	3 913 000	3 913 000	3 913 000
Total Fiancial Fixed Assets	3 628 000	0	0	0
Total Fixed Assets	11 939 000	3 913 000	3 913 000	3 913 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 000	126 000	37 000	68 000
Total Current Assets	46 000	198 000	76 000	116 000
Total Assets	11 984 000	4 111 000	3 989 000	4 028 000
Total Equity	525 000	561 000	437 000	300 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 483 000	3 451 000	3 502 000	3 707 000
Creditors	−5 000	−27 000	10 000	10 000
Unpaid Taxes	0	0	0	−4 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	−23 000	99 000	49 000	22 000
Total Equity and Debt	11 984 000	4 111 000	3 989 000	4 028 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,05 %	22,1 %	31,58 %	22,33 %
Debt-to-Equity Ratio	21,87	6,15	8,01	12,36
Operating Profit Margin	38,78 %	43,78 %	51,38 %	43,05 %
Current Ratio	−2	2	1,55	5,27
Quick Ratio	−2	2	1,55	5,27
Equity Ratio	0,04	0,14	0,11	0,07
Gross Profit Margin	82,09 %	100 %	100 %	96,53 %