TROLLTIND LEGEKONTOR AS

5936 MANGER

Finances

Return on Equity

21,1 %

Current Ratio

0,5

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 532 000	6 744 000	6 444 000	5 422 000
Net Income	615 000	2 003 000	1 137 000	1 176 000
Total Assets	6 534 000	4 581 000	3 941 000	4 307 000
Total Equity	2 915 000	2 299 000	947 000	210 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 532 000	6 744 000	6 444 000	5 422 000
Expenditure	4 703 000	4 154 000	4 923 000	3 827 000
Operating Profit	829 000	2 590 000	1 521 000	1 596 000
Financial Income	0	0	1 000	0
Financial Costs	36 000	20 000	56 000	76 000
Financial Balance	−36 000	−20 000	−55 000	−76 000
Earnings Before Tax	792 000	2 571 000	1 465 000	1 520 000
Tax	177 000	568 000	329 000	344 000
Net Income	615 000	2 003 000	1 137 000	1 176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 148 000	2 318 000	1 583 000	2 278 000
Total Current Assets	1 386 000	2 263 000	2 358 000	2 029 000
Total Assets	6 534 000	4 581 000	3 941 000	4 307 000
Total Retained Equity	2 715 000	2 099 000	747 000	10 000
Total Equity	2 915 000	2 299 000	947 000	210 000
Total Long-Term Debt	834 000	1 056 000	1 295 000	1 949 000
Total Current Debt	2 786 000	1 226 000	1 700 000	2 148 000
Total Equity and Debt	6 534 000	4 581 000	3 941 000	4 307 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 532 000	6 744 000	6 309 000	5 246 000
Other Income	0	0	135 000	176 000
Revenue	5 532 000	6 744 000	6 444 000	5 422 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 659 000	2 201 000	2 729 000	1 708 000
Depreciation	194 000	197 000	194 000	267 000
Impairment	0	0	0	0
Expenditure	4 703 000	4 154 000	4 923 000	3 827 000
Operating Profit	829 000	2 590 000	1 521 000	1 596 000
Financial Income	0	0	1 000	0
Financial Costs	36 000	20 000	56 000	76 000
Financial Balance	−36 000	−20 000	−55 000	−76 000
Dividends	0	650 000	400 000	970 000
Net Income	615 000	2 003 000	1 137 000	1 176 000

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	969 000	1 163 000	1 328 000	2 008 000
Total Tangible Assets	969 000	1 163 000	1 328 000	2 008 000
Total Fiancial Fixed Assets	4 180 000	1 155 000	255 000	270 000
Total Fixed Assets	5 148 000	2 318 000	1 583 000	2 278 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	940 000	1 851 000	1 603 000	561 000
Total Current Assets	1 386 000	2 263 000	2 358 000	2 029 000
Total Assets	6 534 000	4 581 000	3 941 000	4 307 000
Total Equity	2 915 000	2 299 000	947 000	210 000
Short-Term Group Debt	1 166 000	250 000	399 000	1 457 000
Total Long-Term Debt	834 000	1 056 000	1 295 000	1 949 000
Creditors	39 000	51 000	47 000	241 000
Unpaid Taxes	145 000	352 000	495 000	128 000
Dividends	0	650 000	400 000	970 000
Other Current Debt	1 343 000	5 000	0	2 000
Total Current Debt	2 786 000	1 226 000	1 700 000	2 148 000
Total Equity and Debt	6 534 000	4 581 000	3 941 000	4 307 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,1 %	87,12 %	120,06 %	560 %
Debt-to-Equity Ratio	0,29	0,46	1,37	9,28
Operating Profit Margin	14,99 %	38,4 %	23,6 %	29,44 %
Current Ratio	0,5	1,85	1,39	0,94
Quick Ratio	0,5	1,85	1,39	0,94
Equity Ratio	0,45	0,5	0,24	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %