TROLL BOLIGUTVIKLING AS

1925 BLAKER

Finances

Return on Equity

196,34 %

Current Ratio

8,33

Debt-to-Equity Ratio

0,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 586 000	2 773 000	2 462 000	3 022 000
Net Income	39 855 000	15 289 000	−9 932 000	5 370 000
Total Assets	29 466 000	48 426 000	38 017 000	64 772 000
Total Equity	20 299 000	516 000	15 227 000	25 160 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 586 000	2 773 000	2 462 000	3 022 000
Expenditure	3 410 000	3 773 000	3 962 000	5 221 000
Operating Profit	−1 824 000	−1 000 000	−1 498 000	−2 199 000
Financial Income	42 136 000	10 168 000	1 194 000	10 207 000
Financial Costs	464 000	−6 178 000	9 994 000	2 051 000
Financial Balance	41 672 000	16 346 000	−8 800 000	8 156 000
Earnings Before Tax	39 848 000	15 347 000	−10 298 000	5 957 000
Tax	−7 000	58 000	−366 000	587 000
Net Income	39 855 000	15 289 000	−9 932 000	5 370 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 511 000	44 627 000	35 612 000	50 492 000
Total Current Assets	3 956 000	3 799 000	2 406 000	14 280 000
Total Assets	29 466 000	48 426 000	38 017 000	64 772 000
Total Retained Equity	20 205 000	422 000	15 133 000	25 066 000
Total Equity	20 299 000	516 000	15 227 000	25 160 000
Total Long-Term Debt	8 693 000	10 140 000	22 232 000	38 332 000
Total Current Debt	475 000	37 770 000	558 000	1 280 000
Total Equity and Debt	29 466 000	48 426 000	38 017 000	64 772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	180 000	1 226 000	1 613 000	2 259 000
Other Income	1 406 000	1 546 000	850 000	763 000
Revenue	1 586 000	2 773 000	2 462 000	3 022 000
Cost of Goods Sold	657 000	1 024 000	820 000	1 250 000
Salary Costs	1 595 000	1 826 000	2 388 000	2 547 000
Depreciation	136 000	136 000	56 000	106 000
Impairment	0	0	0	0
Expenditure	3 410 000	3 773 000	3 962 000	5 221 000
Operating Profit	−1 824 000	−1 000 000	−1 498 000	−2 199 000
Financial Income	42 136 000	10 168 000	1 194 000	10 207 000
Financial Costs	464 000	−6 178 000	9 994 000	2 051 000
Financial Balance	41 672 000	16 346 000	−8 800 000	8 156 000
Dividends	0	20 000 000	0	0
Net Income	39 855 000	15 289 000	−9 932 000	5 370 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	47 000	47 000	47 000	47 000
Machinery and Plant Facilities	18 000	22 000	11 000	32 000
Fixtures	545 000	677 000	824 000	496 000
Total Tangible Assets	609 000	746 000	882 000	575 000
Total Fiancial Fixed Assets	24 901 000	43 882 000	34 730 000	49 917 000
Total Fixed Assets	25 511 000	44 627 000	35 612 000	50 492 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 834 000	661 000	1 211 000	7 616 000
Total Current Assets	3 956 000	3 799 000	2 406 000	14 280 000
Total Assets	29 466 000	48 426 000	38 017 000	64 772 000
Total Equity	20 299 000	516 000	15 227 000	25 160 000
Short-Term Group Debt	0	3 068 000	0	0
Total Long-Term Debt	8 693 000	10 140 000	22 232 000	38 332 000
Creditors	111 000	226 000	34 000	460 000
Unpaid Taxes	134 000	147 000	219 000	213 000
Dividends	0	20 000 000	0	0
Other Current Debt	230 000	14 239 000	305 000	235 000
Total Current Debt	475 000	37 770 000	558 000	1 280 000
Total Equity and Debt	29 466 000	48 426 000	38 017 000	64 772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	196,34 %	2 962,98 %	−65,23 %	21,34 %
Debt-to-Equity Ratio	0,43	19,65	1,46	1,52
Operating Profit Margin	−115,01 %	−36,06 %	−60,84 %	−72,77 %
Current Ratio	8,33	0,1	4,31	11,16
Quick Ratio	8,33	0,1	4,31	11,16
Equity Ratio	0,69	0,01	0,4	0,39
Gross Profit Margin	58,58 %	63,07 %	66,69 %	58,64 %