TROLLSCAPE AS

5015 BERGEN

Finances

Share Ownership

Return on Equity

−40 %

Current Ratio

N/A

Debt-to-Equity Ratio

1,07

Key figures (NOK)	2021	2020	2019	2018
Revenue	0	0	0	0
Net Income	−6 000	−2 000	−1 000	−1 000
Total Assets	30 000	21 000	22 000	23 000
Total Equity	15 000	21 000	22 000	23 000

Income (NOK)	2021	2020	2019	2018
Revenue	0	0	0	0
Expenditure	6 000	2 000	1 000	1 000
Operating Profit	−6 000	−2 000	−1 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−6 000	−2 000	−1 000	−1 000
Tax	0	0	0	0
Net Income	−6 000	−2 000	−1 000	−1 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	10 000	10 000	10 000	5 000
Total Current Assets	20 000	10 000	12 000	18 000
Total Assets	30 000	21 000	22 000	23 000
Total Retained Equity	−15 000	−9 000	−8 000	−7 000
Total Equity	15 000	21 000	22 000	23 000
Total Long-Term Debt	16 000	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	30 000	21 000	22 000	23 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	6 000	2 000	1 000	1 000
Operating Profit	−6 000	−2 000	−1 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−6 000	−2 000	−1 000	−1 000

Balance details (NOK)	2021	2020	2019	2018
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	10 000	10 000	10 000	5 000
Total Tangible Assets	10 000	10 000	10 000	5 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 000	10 000	10 000	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	10 000	12 000	18 000
Total Current Assets	20 000	10 000	12 000	18 000
Total Assets	30 000	21 000	22 000	23 000
Total Equity	15 000	21 000	22 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	30 000	21 000	22 000	23 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−40 %	−9,52 %	−4,55 %	−4,35 %
Debt-to-Equity Ratio	1,07	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	0,5	1	1	1
Gross Profit Margin	-	-	-	-