TROLLSKOG AS

1827 HOBØL

Finances

Share Ownership

Return on Equity

−5 531,25 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	487 000	1 610 000	1 419 000	623 000
Net Income	−885 000	308 000	467 000	41 000
Total Assets	327 000	1 387 000	1 173 000	271 000
Total Equity	16 000	901 000	593 000	126 000

Income (NOK)	2022	2021	2020	2019
Revenue	487 000	1 610 000	1 419 000	623 000
Expenditure	1 399 000	1 215 000	820 000	571 000
Operating Profit	−912 000	395 000	599 000	52 000
Financial Income	26 000	0	0	1 000
Financial Costs	0	1 000	0	0
Financial Balance	26 000	−1 000	0	1 000
Earnings Before Tax	−885 000	395 000	599 000	53 000
Tax	0	87 000	132 000	12 000
Net Income	−885 000	308 000	467 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	327 000	1 387 000	1 173 000	271 000
Total Assets	327 000	1 387 000	1 173 000	271 000
Total Retained Equity	−14 000	871 000	563 000	96 000
Total Equity	16 000	901 000	593 000	126 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	311 000	486 000	579 000	145 000
Total Equity and Debt	327 000	1 387 000	1 173 000	271 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	487 000	1 610 000	1 419 000	623 000
Other Income	0	0	0	0
Revenue	487 000	1 610 000	1 419 000	623 000
Cost of Goods Sold	187 000	110 000	276 000	32 000
Salary Costs	1 130 000	1 022 000	507 000	501 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 399 000	1 215 000	820 000	571 000
Operating Profit	−912 000	395 000	599 000	52 000
Financial Income	26 000	0	0	1 000
Financial Costs	0	1 000	0	0
Financial Balance	26 000	−1 000	0	1 000
Dividends	0	0	0	0
Net Income	−885 000	308 000	467 000	41 000

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	261 000	1 347 000	998 000	271 000
Total Current Assets	327 000	1 387 000	1 173 000	271 000
Total Assets	327 000	1 387 000	1 173 000	271 000
Total Equity	16 000	901 000	593 000	126 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	58 000	60 000	62 000	2 000
Unpaid Taxes	115 000	216 000	332 000	78 000
Dividends	0	0	0	0
Other Current Debt	138 000	123 000	54 000	53 000
Total Current Debt	311 000	486 000	579 000	145 000
Total Equity and Debt	327 000	1 387 000	1 173 000	271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5 531,25 %	34,18 %	78,75 %	32,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−187,27 %	24,53 %	42,21 %	8,35 %
Current Ratio	1,05	2,85	2,03	1,87
Quick Ratio	1,05	2,85	2,03	1,87
Equity Ratio	0,05	0,65	0,51	0,46
Gross Profit Margin	61,6 %	93,17 %	80,55 %	94,86 %