TROSVIK EIENDOM AS

3950 BREVIK

Finances

Share Ownership

Return on Equity

60,36 %

Current Ratio

2,58

Debt-to-Equity Ratio

27,35

Key figures (NOK)	2022	2021	2020
Revenue	2 546 000	1 706 000	273 000
Net Income	303 000	48 000	51 000
Total Assets	14 335 000	15 033 000	13 872 000
Total Equity	502 000	199 000	151 000

Income (NOK)	2022	2021	2020
Revenue	2 546 000	1 706 000	273 000
Expenditure	1 413 000	1 034 000	89 000
Operating Profit	1 134 000	672 000	184 000
Financial Income	0	0	0
Financial Costs	745 000	611 000	118 000
Financial Balance	−745 000	−611 000	−118 000
Earnings Before Tax	388 000	61 000	66 000
Tax	85 000	14 000	14 000
Net Income	303 000	48 000	51 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	14 072 000	14 451 000	13 459 000
Total Current Assets	263 000	582 000	413 000
Total Assets	14 335 000	15 033 000	13 872 000
Total Retained Equity	402 000	99 000	51 000
Total Equity	502 000	199 000	151 000
Total Long-Term Debt	13 731 000	13 200 000	13 556 000
Total Current Debt	102 000	1 634 000	165 000
Total Equity and Debt	14 335 000	15 033 000	13 872 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 546 000	1 706 000	273 000
Other Income	0	0	0
Revenue	2 546 000	1 706 000	273 000
Cost of Goods Sold	126 000	13 000	4 000
Salary Costs	0	0	0
Depreciation	683 000	421 000	72 000
Impairment	0	0	0
Expenditure	1 413 000	1 034 000	89 000
Operating Profit	1 134 000	672 000	184 000
Financial Income	0	0	0
Financial Costs	745 000	611 000	118 000
Financial Balance	−745 000	−611 000	−118 000
Dividends	0	0	0
Net Income	303 000	48 000	51 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	13 005 000	13 395 000	13 459 000
Machinery and Plant Facilities	0	0	0
Fixtures	1 067 000	1 056 000	0
Total Tangible Assets	14 072 000	14 451 000	13 459 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	14 072 000	14 451 000	13 459 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	244 000	234 000	72 000
Total Current Assets	263 000	582 000	413 000
Total Assets	14 335 000	15 033 000	13 872 000
Total Equity	502 000	199 000	151 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	13 731 000	13 200 000	13 556 000
Creditors	0	470 000	1 000
Unpaid Taxes	80 000	0	67 000
Dividends	0	0	0
Other Current Debt	22 000	1 164 000	97 000
Total Current Debt	102 000	1 634 000	165 000
Total Equity and Debt	14 335 000	15 033 000	13 872 000

Financial indicators	2022	2021	2020
Return on Equity	60,36 %	24,12 %	33,77 %
Debt-to-Equity Ratio	27,35	66,33	89,77
Operating Profit Margin	44,54 %	39,39 %	67,4 %
Current Ratio	2,58	0,36	2,5
Quick Ratio	2,58	0,36	2,5
Equity Ratio	0,04	0,01	0,01
Gross Profit Margin	95,05 %	99,24 %	98,53 %