TROLLKODE AS

6017 ÅLESUND

Finances

Share Ownership

Return on Equity

37,5 %

Current Ratio

−0,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	45 000	152 000	329 000	169 000
Net Income	66 000	22 000	27 000	20 000
Total Assets	64 000	47 000	69 000	0
Total Equity	176 000	110 000	88 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	45 000	152 000	329 000	169 000
Expenditure	28 000	124 000	232 000	149 000
Operating Profit	17 000	28 000	96 000	20 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	17 000	28 000	96 000	20 000
Tax	−49 000	6 000	70 000	0
Net Income	66 000	22 000	27 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	64 000	47 000	69 000	0
Total Assets	64 000	47 000	69 000	0
Total Retained Equity	146 000	80 000	58 000	0
Total Equity	176 000	110 000	88 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−112 000	−64 000	−20 000	−30 000
Total Equity and Debt	64 000	47 000	69 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	45 000	152 000	329 000	167 000
Other Income	0	0	0	1 000
Revenue	45 000	152 000	329 000	169 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	96 000	183 000	60 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	28 000	124 000	232 000	149 000
Operating Profit	17 000	28 000	96 000	20 000
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	66 000	22 000	27 000	20 000

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	47 000	47 000	69 000	0
Total Current Assets	64 000	47 000	69 000	0
Total Assets	64 000	47 000	69 000	0
Total Equity	176 000	110 000	88 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	−112 000	−118 000	−89 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	−30 000
Total Current Debt	−112 000	−64 000	−20 000	−30 000
Total Equity and Debt	64 000	47 000	69 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	37,5 %	20 %	30,68 %	66,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,78 %	18,42 %	29,18 %	11,83 %
Current Ratio	−0,57	−0,73	−3,45	−0
Quick Ratio	−0,57	−0,73	−3,45	−0
Equity Ratio	2,75	2,34	1,28	-
Gross Profit Margin	100 %	100 %	100 %	100 %