TROPEFJELLET AS

5097 BERGEN

Finances

Share Ownership

Return on Equity

25,67 %

Current Ratio

4,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	172 000	196 000	163 000	147 000
Net Income	115 000	119 000	115 000	99 000
Total Assets	564 000	461 000	339 000	198 000
Total Equity	448 000	333 000	214 000	99 000

Income (NOK)	2022	2021	2020	2019
Revenue	172 000	196 000	163 000	147 000
Expenditure	25 000	43 000	17 000	35 000
Operating Profit	147 000	153 000	146 000	112 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	148 000	153 000	145 000	112 000
Tax	33 000	34 000	31 000	12 000
Net Income	115 000	119 000	115 000	99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	564 000	461 000	339 000	198 000
Total Assets	564 000	461 000	339 000	198 000
Total Retained Equity	418 000	303 000	184 000	69 000
Total Equity	448 000	333 000	214 000	99 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	116 000	128 000	126 000	99 000
Total Equity and Debt	564 000	461 000	339 000	198 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	172 000	196 000	163 000	147 000
Other Income	0	0	0	0
Revenue	172 000	196 000	163 000	147 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	14 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	25 000	43 000	17 000	35 000
Operating Profit	147 000	153 000	146 000	112 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	115 000	119 000	115 000	99 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	559 000	452 000	339 000	198 000
Total Current Assets	564 000	461 000	339 000	198 000
Total Assets	564 000	461 000	339 000	198 000
Total Equity	448 000	333 000	214 000	99 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	1 000	2 000
Dividends	0	0	0	0
Other Current Debt	83 000	95 000	85 000	85 000
Total Current Debt	116 000	128 000	126 000	99 000
Total Equity and Debt	564 000	461 000	339 000	198 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,67 %	35,74 %	53,74 %	100 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	85,47 %	78,06 %	89,57 %	76,19 %
Current Ratio	4,86	3,6	2,69	2
Quick Ratio	4,86	3,6	2,69	2
Equity Ratio	0,79	0,72	0,63	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %