E. TRONBØL AS

2100 SKARNES

Finances

Share Ownership

Return on Equity

2 760 %

Current Ratio

0,56

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	446 000	1 257 000	1 196 000	1 231 000
Net Income	−276 000	−6 000	12 000	−14 000
Total Assets	106 000	500 000	545 000	515 000
Total Equity	−10 000	266 000	272 000	263 000

Income (NOK)	2022	2021	2020	2019
Revenue	446 000	1 257 000	1 196 000	1 231 000
Expenditure	721 000	1 261 000	1 185 000	1 244 000
Operating Profit	−275 000	−4 000	11 000	−13 000
Financial Income	3 000	0	1 000	2 000
Financial Costs	3 000	3 000	2 000	3 000
Financial Balance	0	−3 000	−1 000	−1 000
Earnings Before Tax	−276 000	−6 000	12 000	−14 000
Tax	0	0	0	0
Net Income	−276 000	−6 000	12 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 000	124 000	0	7 000
Total Current Assets	65 000	376 000	545 000	509 000
Total Assets	106 000	500 000	545 000	515 000
Total Retained Equity	−40 000	236 000	242 000	233 000
Total Equity	−10 000	266 000	272 000	263 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	116 000	234 000	273 000	253 000
Total Equity and Debt	106 000	500 000	545 000	515 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	394 000	1 196 000	1 196 000	1 167 000
Other Income	52 000	62 000	0	64 000
Revenue	446 000	1 257 000	1 196 000	1 231 000
Cost of Goods Sold	73 000	0	0	0
Salary Costs	243 000	735 000	551 000	731 000
Depreciation	13 000	12 000	6 000	28 000
Impairment	0	0	0	0
Expenditure	721 000	1 261 000	1 185 000	1 244 000
Operating Profit	−275 000	−4 000	11 000	−13 000
Financial Income	3 000	0	1 000	2 000
Financial Costs	3 000	3 000	2 000	3 000
Financial Balance	0	−3 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	−276 000	−6 000	12 000	−14 000

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	40 000	53 000	0	0
Fixtures	0	0	0	6 000
Total Tangible Assets	40 000	53 000	0	6 000
Total Fiancial Fixed Assets	0	71 000	0	0
Total Fixed Assets	40 000	124 000	0	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	290 000	88 000	166 000
Total Current Assets	65 000	376 000	545 000	509 000
Total Assets	106 000	500 000	545 000	515 000
Total Equity	−10 000	266 000	272 000	263 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	17 000	27 000	35 000	36 000
Unpaid Taxes	11 000	143 000	163 000	115 000
Dividends	0	0	0	0
Other Current Debt	42 000	64 000	75 000	100 000
Total Current Debt	116 000	234 000	273 000	253 000
Total Equity and Debt	106 000	500 000	545 000	515 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 760 %	−2,26 %	4,41 %	−5,32 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−61,66 %	−0,32 %	0,92 %	−1,06 %
Current Ratio	0,56	1,61	2	2,01
Quick Ratio	0,56	1,61	2	2,01
Equity Ratio	−0,09	0,53	0,5	0,51
Gross Profit Margin	83,63 %	100 %	100 %	100 %