TRYGG UTVIKLING NORGE AS

5122 MORVIK

Finances

Share Ownership

Return on Equity

11,95 %

Current Ratio

2,08

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	859 000	493 000	361 000	213 000
Net Income	38 000	98 000	58 000	94 000
Total Assets	513 000	379 000	283 000	192 000
Total Equity	318 000	280 000	182 000	124 000

Income (NOK)	2021	2020	2019	2018
Revenue	859 000	493 000	361 000	213 000
Expenditure	807 000	360 000	281 000	92 000
Operating Profit	51 000	134 000	80 000	121 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−3 000	−1 000	0	0
Earnings Before Tax	49 000	132 000	80 000	122 000
Tax	11 000	34 000	22 000	28 000
Net Income	38 000	98 000	58 000	94 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	108 000	96 000	95 000	15 000
Total Current Assets	405 000	283 000	188 000	177 000
Total Assets	513 000	379 000	283 000	192 000
Total Retained Equity	288 000	250 000	152 000	94 000
Total Equity	318 000	280 000	182 000	124 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	195 000	99 000	101 000	68 000
Total Equity and Debt	513 000	379 000	283 000	192 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	859 000	492 000	361 000	213 000
Other Income	0	0	0	0
Revenue	859 000	493 000	361 000	213 000
Cost of Goods Sold	0	0	0	0
Salary Costs	638 000	256 000	103 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	807 000	360 000	281 000	92 000
Operating Profit	51 000	134 000	80 000	121 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−3 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	38 000	98 000	58 000	94 000

Balance details (NOK)	2021	2020	2019	2018
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	108 000	96 000	95 000	15 000
Total Fixed Assets	108 000	96 000	95 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	294 000	195 000	161 000	167 000
Total Current Assets	405 000	283 000	188 000	177 000
Total Assets	513 000	379 000	283 000	192 000
Total Equity	318 000	280 000	182 000	124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	−26 000	37 000	1 000
Unpaid Taxes	119 000	69 000	25 000	5 000
Dividends	0	0	0	0
Other Current Debt	57 000	27 000	17 000	34 000
Total Current Debt	195 000	99 000	101 000	68 000
Total Equity and Debt	513 000	379 000	283 000	192 000

Financial indicators	2021	2020	2019	2018
Return on Equity	11,95 %	35 %	31,87 %	75,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,94 %	27,18 %	22,16 %	56,81 %
Current Ratio	2,08	2,86	1,86	2,6
Quick Ratio	2,08	2,86	1,86	2,6
Equity Ratio	0,62	0,74	0,64	0,65
Gross Profit Margin	100 %	100 %	100 %	100 %