TRAMP AS

6006 ÅLESUND

Finances

Return on Equity

74,4 %

Current Ratio

0,08

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 969 000	1 028 000	1 769 000	1 276 000
Net Income	1 148 000	1 000	374 000	81 000
Total Assets	3 472 000	2 356 000	1 316 000	392 000
Total Equity	1 543 000	396 000	395 000	21 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 969 000	1 028 000	1 769 000	1 276 000
Expenditure	482 000	999 000	1 512 000	1 194 000
Operating Profit	1 487 000	29 000	257 000	82 000
Financial Income	0	0	152 000	0
Financial Costs	25 000	17 000	1 000	2 000
Financial Balance	−25 000	−17 000	151 000	−2 000
Earnings Before Tax	1 462 000	12 000	408 000	81 000
Tax	314 000	11 000	34 000	0
Net Income	1 148 000	1 000	374 000	81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 351 000	653 000	623 000	148 000
Total Current Assets	121 000	1 703 000	693 000	245 000
Total Assets	3 472 000	2 356 000	1 316 000	392 000
Total Retained Equity	1 508 000	361 000	360 000	−14 000
Total Equity	1 543 000	396 000	395 000	21 000
Total Long-Term Debt	324 000	401 000	0	0
Total Current Debt	1 605 000	1 559 000	921 000	372 000
Total Equity and Debt	3 472 000	2 356 000	1 316 000	392 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 820 000	1 028 000	1 769 000	1 276 000
Other Income	148 000	0	0	0
Revenue	1 969 000	1 028 000	1 769 000	1 276 000
Cost of Goods Sold	34 000	0	30 000	22 000
Salary Costs	1 000	619 000	680 000	1 085 000
Depreciation	80 000	98 000	72 000	0
Impairment	0	0	0	0
Expenditure	482 000	999 000	1 512 000	1 194 000
Operating Profit	1 487 000	29 000	257 000	82 000
Financial Income	0	0	152 000	0
Financial Costs	25 000	17 000	1 000	2 000
Financial Balance	−25 000	−17 000	151 000	−2 000
Dividends	0	0	0	0
Net Income	1 148 000	1 000	374 000	81 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	0	4 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	252 000	306 000	0
Fixtures	44 000	88 000	0	0
Total Tangible Assets	44 000	340 000	306 000	0
Total Fiancial Fixed Assets	3 289 000	313 000	313 000	148 000
Total Fixed Assets	3 351 000	653 000	623 000	148 000
Stock	0	0	0	0
Total Investments	0	0	0	1 000
Cash, Bank	2 000	95 000	17 000	57 000
Total Current Assets	121 000	1 703 000	693 000	245 000
Total Assets	3 472 000	2 356 000	1 316 000	392 000
Total Equity	1 543 000	396 000	395 000	21 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	324 000	401 000	0	0
Creditors	858 000	945 000	36 000	26 000
Unpaid Taxes	176 000	43 000	102 000	103 000
Dividends	0	0	0	0
Other Current Debt	238 000	564 000	746 000	242 000
Total Current Debt	1 605 000	1 559 000	921 000	372 000
Total Equity and Debt	3 472 000	2 356 000	1 316 000	392 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,4 %	0,25 %	94,68 %	385,71 %
Debt-to-Equity Ratio	0,21	1,01	0	0
Operating Profit Margin	75,52 %	2,82 %	14,53 %	6,43 %
Current Ratio	0,08	1,09	0,75	0,66
Quick Ratio	0,08	1,09	0,75	0,66
Equity Ratio	0,44	0,17	0,3	0,05
Gross Profit Margin	98,27 %	100 %	98,3 %	98,28 %