TROKJE EIENDOM AS

2760 BRANDBU

Finances

Return on Equity

42,26 %

Current Ratio

2,34

Debt-to-Equity Ratio

1,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	236 000	190 000	227 000	221 000
Net Income	453 000	16 000	25 000	100 000
Total Assets	2 929 000	2 549 000	2 554 000	2 835 000
Total Equity	1 072 000	619 000	602 000	577 000

Income (NOK)	2022	2021	2020	2019
Revenue	236 000	190 000	227 000	221 000
Expenditure	83 000	99 000	119 000	139 000
Operating Profit	153 000	91 000	108 000	82 000
Financial Income	400 000	0	5 000	163 000
Financial Costs	85 000	70 000	81 000	94 000
Financial Balance	315 000	−70 000	−76 000	69 000
Earnings Before Tax	468 000	21 000	32 000	150 000
Tax	15 000	5 000	7 000	50 000
Net Income	453 000	16 000	25 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 412 000	2 412 000	2 388 000	2 388 000
Total Current Assets	518 000	137 000	165 000	447 000
Total Assets	2 929 000	2 549 000	2 554 000	2 835 000
Total Retained Equity	1 012 000	559 000	542 000	517 000
Total Equity	1 072 000	619 000	602 000	577 000
Total Long-Term Debt	1 637 000	1 777 000	1 918 000	2 008 000
Total Current Debt	221 000	153 000	34 000	250 000
Total Equity and Debt	2 929 000	2 549 000	2 554 000	2 835 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	236 000	190 000	227 000	221 000
Revenue	236 000	190 000	227 000	221 000
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	83 000	99 000	119 000	139 000
Operating Profit	153 000	91 000	108 000	82 000
Financial Income	400 000	0	5 000	163 000
Financial Costs	85 000	70 000	81 000	94 000
Financial Balance	315 000	−70 000	−76 000	69 000
Dividends	0	0	0	0
Net Income	453 000	16 000	25 000	100 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 268 000	2 268 000	2 268 000	2 268 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 268 000	2 268 000	2 268 000	2 268 000
Total Fiancial Fixed Assets	143 000	143 000	120 000	120 000
Total Fixed Assets	2 412 000	2 412 000	2 388 000	2 388 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	113 000	122 000	60 000	45 000
Total Current Assets	518 000	137 000	165 000	447 000
Total Assets	2 929 000	2 549 000	2 554 000	2 835 000
Total Equity	1 072 000	619 000	602 000	577 000
Short-Term Group Debt	156 000	102 000	0	0
Total Long-Term Debt	1 637 000	1 777 000	1 918 000	2 008 000
Creditors	1 000	4 000	0	28 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	42 000	41 000	17 000	222 000
Total Current Debt	221 000	153 000	34 000	250 000
Total Equity and Debt	2 929 000	2 549 000	2 554 000	2 835 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,26 %	2,58 %	4,15 %	17,33 %
Debt-to-Equity Ratio	1,53	2,87	3,19	3,48
Operating Profit Margin	64,83 %	47,89 %	47,58 %	37,1 %
Current Ratio	2,34	0,9	4,85	1,79
Quick Ratio	2,34	0,9	4,85	1,79
Equity Ratio	0,37	0,24	0,24	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %