AS TRUDVANG

0663 OSLO

Finances

Share Ownership

Return on Equity

−4,46 %

Current Ratio

6,72

Debt-to-Equity Ratio

−1,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 024 000	5 323 000	3 852 000	3 759 000
Net Income	397 000	−1 649 000	−205 000	1 366 000
Total Assets	7 092 000	10 268 000	12 801 000	6 693 000
Total Equity	−8 898 000	−9 294 000	−7 645 000	−7 440 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 024 000	5 323 000	3 852 000	3 759 000
Expenditure	3 196 000	6 632 000	3 721 000	2 046 000
Operating Profit	829 000	−1 309 000	130 000	1 714 000
Financial Income	35 000	52 000	55 000	17 000
Financial Costs	432 000	392 000	391 000	−349 000
Financial Balance	−397 000	−340 000	−336 000	366 000
Earnings Before Tax	300 000	−1 649 000	−205 000	1 251 000
Tax	0	0	0	0
Net Income	397 000	−1 649 000	−205 000	1 366 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 901 000	3 901 000	3 901 000	3 901 000
Total Current Assets	3 192 000	6 368 000	8 901 000	2 792 000
Total Assets	7 092 000	10 268 000	12 801 000	6 693 000
Total Retained Equity	−9 343 000	−9 740 000	−8 090 000	−7 885 000
Total Equity	−8 898 000	−9 294 000	−7 645 000	−7 440 000
Total Long-Term Debt	15 515 000	19 111 000	19 776 000	13 642 000
Total Current Debt	475 000	452 000	671 000	491 000
Total Equity and Debt	7 092 000	10 268 000	12 801 000	6 693 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 024 000	5 323 000	3 852 000	3 759 000
Revenue	4 024 000	5 323 000	3 852 000	3 759 000
Cost of Goods Sold	0	0	0	0
Salary Costs	154 000	189 000	195 000	126 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 196 000	6 632 000	3 721 000	2 046 000
Operating Profit	829 000	−1 309 000	130 000	1 714 000
Financial Income	35 000	52 000	55 000	17 000
Financial Costs	432 000	392 000	391 000	−349 000
Financial Balance	−397 000	−340 000	−336 000	366 000
Dividends	0	0	0	0
Net Income	397 000	−1 649 000	−205 000	1 366 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 901 000	3 901 000	3 901 000	3 901 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 901 000	3 901 000	3 901 000	3 901 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 901 000	3 901 000	3 901 000	3 901 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 646 000	5 889 000	6 545 000	2 265 000
Total Current Assets	3 192 000	6 368 000	8 901 000	2 792 000
Total Assets	7 092 000	10 268 000	12 801 000	6 693 000
Total Equity	−8 898 000	−9 294 000	−7 645 000	−7 440 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 515 000	19 111 000	19 776 000	13 642 000
Creditors	428 000	398 000	0	465 000
Unpaid Taxes	4 000	6 000	0	1 000
Dividends	0	0	0	0
Other Current Debt	43 000	48 000	671 000	24 000
Total Current Debt	475 000	452 000	671 000	491 000
Total Equity and Debt	7 092 000	10 268 000	12 801 000	6 693 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,46 %	17,74 %	2,68 %	−18,36 %
Debt-to-Equity Ratio	−1,74	−2,06	−2,59	−1,83
Operating Profit Margin	20,6 %	−24,59 %	3,37 %	45,6 %
Current Ratio	6,72	14,09	13,27	5,69
Quick Ratio	6,72	14,09	13,27	5,69
Equity Ratio	−1,25	−0,91	−0,6	−1,11
Gross Profit Margin	100 %	100 %	100 %	100 %