TROCO AS

6430 BUD

Finances

Share Ownership

Return on Equity

172,22 %

Current Ratio

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	201 000	0	7 000	10 000
Net Income	62 000	−5 000	−32 000	−8 000
Total Assets	45 000	−16 000	−11 000	27 000
Total Equity	36 000	−26 000	−21 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	201 000	0	7 000	10 000
Expenditure	135 000	5 000	39 000	18 000
Operating Profit	66 000	−5 000	−32 000	−8 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	66 000	−5 000	−32 000	−8 000
Tax	4 000	0	0	0
Net Income	62 000	−5 000	−32 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 000	3 000	8 000	13 000
Total Current Assets	40 000	−19 000	−19 000	14 000
Total Assets	45 000	−16 000	−11 000	27 000
Total Retained Equity	15 000	−47 000	−42 000	−10 000
Total Equity	36 000	−26 000	−21 000	11 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	8 000	10 000	10 000	16 000
Total Equity and Debt	45 000	−16 000	−11 000	27 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	201 000	0	7 000	10 000
Other Income	0	0	0	0
Revenue	201 000	0	7 000	10 000
Cost of Goods Sold	0	0	18 000	3 000
Salary Costs	106 000	0	0	0
Depreciation	5 000	5 000	5 000	5 000
Impairment	0	0	0	0
Expenditure	135 000	5 000	39 000	18 000
Operating Profit	66 000	−5 000	−32 000	−8 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	62 000	−5 000	−32 000	−8 000

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	5 000	3 000	8 000	13 000
Total Tangible Assets	5 000	3 000	8 000	13 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 000	3 000	8 000	13 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−13 000	−29 000	−29 000	4 000
Total Current Assets	40 000	−19 000	−19 000	14 000
Total Assets	45 000	−16 000	−11 000	27 000
Total Equity	36 000	−26 000	−21 000	11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	10 000	−2 000	−2 000	3 000
Unpaid Taxes	5 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	−9 000	12 000	12 000	13 000
Total Current Debt	8 000	10 000	10 000	16 000
Total Equity and Debt	45 000	−16 000	−11 000	27 000

Financial indicators	2022	2021	2020	2019
Return on Equity	172,22 %	19,23 %	152,38 %	−72,73 %
Debt-to-Equity Ratio	0,03	−0	−0	0
Operating Profit Margin	32,84 %	-	−457,14 %	−80 %
Current Ratio	5	−1,9	−1,9	0,88
Quick Ratio	5	−1,9	−1,9	0,88
Equity Ratio	0,8	1,63	1,91	0,41
Gross Profit Margin	100 %	-	−157,14 %	70 %