TRONSVANGEN SETER DRIFT AS

2560 ALVDAL

Finances

Share Ownership

Return on Equity

−17,4 %

Current Ratio

0,35

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	461 000	612 000	492 000	399 000
Net Income	−461 000	−105 000	−139 000	−51 000
Total Assets	3 491 000	3 302 000	2 953 000	2 336 000
Total Equity	2 649 000	3 111 000	−1 784 000	−1 645 000

Income (NOK)	2022	2021	2020	2019
Revenue	461 000	612 000	492 000	399 000
Expenditure	923 000	717 000	630 000	451 000
Operating Profit	−461 000	−106 000	−139 000	−51 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	−461 000	−105 000	−139 000	−51 000
Tax	0	0	0	0
Net Income	−461 000	−105 000	−139 000	−51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 281 000	2 977 000	2 612 000	2 127 000
Total Current Assets	210 000	325 000	341 000	209 000
Total Assets	3 491 000	3 302 000	2 953 000	2 336 000
Total Retained Equity	0	−1 909 000	−1 804 000	−1 665 000
Total Equity	2 649 000	3 111 000	−1 784 000	−1 645 000
Total Long-Term Debt	248 000	114 000	4 681 000	3 961 000
Total Current Debt	593 000	77 000	56 000	20 000
Total Equity and Debt	3 491 000	3 302 000	2 953 000	2 336 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	321 000	442 000	342 000	281 000
Other Income	140 000	170 000	150 000	118 000
Revenue	461 000	612 000	492 000	399 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	174 000	139 000	130 000	122 000
Impairment	0	0	0	0
Expenditure	923 000	717 000	630 000	451 000
Operating Profit	−461 000	−106 000	−139 000	−51 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	−461 000	−105 000	−139 000	−51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 235 000	2 898 000	2 496 000	2 034 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	47 000	79 000	116 000	93 000
Total Tangible Assets	3 281 000	2 977 000	2 612 000	2 127 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 281 000	2 977 000	2 612 000	2 127 000
Stock	34 000	54 000	57 000	61 000
Total Investments	0	0	0	0
Cash, Bank	10 000	215 000	141 000	119 000
Total Current Assets	210 000	325 000	341 000	209 000
Total Assets	3 491 000	3 302 000	2 953 000	2 336 000
Total Equity	2 649 000	3 111 000	−1 784 000	−1 645 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	248 000	114 000	4 681 000	3 961 000
Creditors	84 000	77 000	56 000	16 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	510 000	0	0	4 000
Total Current Debt	593 000	77 000	56 000	20 000
Total Equity and Debt	3 491 000	3 302 000	2 953 000	2 336 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,4 %	−3,38 %	7,79 %	3,1 %
Debt-to-Equity Ratio	0,09	0,04	−2,62	−2,41
Operating Profit Margin	−100 %	−17,32 %	−28,25 %	−12,78 %
Current Ratio	0,35	4,22	6,09	10,45
Quick Ratio	0,38	14,13	−341	−5,1
Equity Ratio	0,76	0,94	−0,6	−0,7
Gross Profit Margin	100 %	100 %	100 %	100 %