TRONSEN AS

1359 EIKSMARKA

Finances

Share Ownership

Return on Equity

57,69 %

Current Ratio

4,74

Debt-to-Equity Ratio

0,89

Key figures (NOK)	2021	2020	2019	2018
Revenue	888 000	1 082 000	680 000	593 000
Net Income	180 000	486 000	86 000	−214 000
Total Assets	716 000	536 000	599 000	523 000
Total Equity	312 000	131 000	−355 000	−441 000

Income (NOK)	2021	2020	2019	2018
Revenue	888 000	1 082 000	680 000	593 000
Expenditure	711 000	563 000	586 000	801 000
Operating Profit	176 000	519 000	94 000	−207 000
Financial Income	52 000	14 000	0	0
Financial Costs	10 000	9 000	8 000	7 000
Financial Balance	42 000	5 000	−8 000	−7 000
Earnings Before Tax	218 000	524 000	86 000	−214 000
Tax	38 000	38 000	0	0
Net Income	180 000	486 000	86 000	−214 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	123 000	270 000	446 000	351 000
Total Current Assets	592 000	266 000	153 000	172 000
Total Assets	716 000	536 000	599 000	523 000
Total Retained Equity	287 000	107 000	−379 000	−465 000
Total Equity	312 000	131 000	−355 000	−441 000
Total Long-Term Debt	279 000	154 000	0	0
Total Current Debt	125 000	251 000	954 000	964 000
Total Equity and Debt	716 000	536 000	599 000	523 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	740 000	1 008 000	78 000	593 000
Other Income	148 000	74 000	602 000	0
Revenue	888 000	1 082 000	680 000	593 000
Cost of Goods Sold	29 000	−23 000	20 000	51 000
Salary Costs	−22 000	1 000	18 000	280 000
Depreciation	28 000	61 000	70 000	57 000
Impairment	0	0	0	0
Expenditure	711 000	563 000	586 000	801 000
Operating Profit	176 000	519 000	94 000	−207 000
Financial Income	52 000	14 000	0	0
Financial Costs	10 000	9 000	8 000	7 000
Financial Balance	42 000	5 000	−8 000	−7 000
Dividends	0	0	0	0
Net Income	180 000	486 000	86 000	−214 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	230 000	100 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	123 000	40 000	346 000	351 000
Total Tangible Assets	123 000	270 000	446 000	351 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	123 000	270 000	446 000	351 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	592 000	138 000	86 000	117 000
Total Current Assets	592 000	266 000	153 000	172 000
Total Assets	716 000	536 000	599 000	523 000
Total Equity	312 000	131 000	−355 000	−441 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	279 000	154 000	0	0
Creditors	51 000	164 000	148 000	65 000
Unpaid Taxes	33 000	0	0	45 000
Dividends	0	0	0	0
Other Current Debt	0	62 000	806 000	854 000
Total Current Debt	125 000	251 000	954 000	964 000
Total Equity and Debt	716 000	536 000	599 000	523 000

Financial indicators	2021	2020	2019	2018
Return on Equity	57,69 %	370,99 %	−24,23 %	48,53 %
Debt-to-Equity Ratio	0,89	1,18	−0	−0
Operating Profit Margin	19,82 %	47,97 %	13,82 %	−34,91 %
Current Ratio	4,74	1,06	0,16	0,18
Quick Ratio	4,74	1,06	0,16	0,18
Equity Ratio	0,44	0,24	−0,59	−0,84
Gross Profit Margin	96,73 %	102,13 %	97,06 %	91,4 %