TRONVIK CONSULTING AS

7350 BUVIKA

Finances

Return on Equity

99,47 %

Current Ratio

1,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	92 000	80 000	8 000	0
Net Income	3 735 000	20 000	−27 000	−1 000
Total Assets	3 819 000	69 000	54 000	55 000
Total Equity	3 755 000	20 000	0	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	92 000	80 000	8 000	0
Expenditure	55 000	54 000	43 000	2 000
Operating Profit	37 000	26 000	−35 000	−2 000
Financial Income	3 706 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	3 706 000	0	0	0
Earnings Before Tax	3 743 000	26 000	−35 000	−2 000
Tax	8 000	6 000	−8 000	−1 000
Net Income	3 735 000	20 000	−27 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 740 000	37 000	43 000	34 000
Total Current Assets	79 000	32 000	12 000	21 000
Total Assets	3 819 000	69 000	54 000	55 000
Total Retained Equity	3 727 000	−8 000	−28 000	−1 000
Total Equity	3 755 000	20 000	0	27 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	64 000	49 000	55 000	29 000
Total Equity and Debt	3 819 000	69 000	54 000	55 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	92 000	80 000	8 000	0
Other Income	0	0	0	0
Revenue	92 000	80 000	8 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	2 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	55 000	54 000	43 000	2 000
Operating Profit	37 000	26 000	−35 000	−2 000
Financial Income	3 706 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	3 706 000	0	0	0
Dividends	0	0	0	0
Net Income	3 735 000	20 000	−27 000	−1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	3 000	9 000	1 000
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	3 740 000	34 000	34 000	33 000
Total Fixed Assets	3 740 000	37 000	43 000	34 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	60 000	32 000	4 000	21 000
Total Current Assets	79 000	32 000	12 000	21 000
Total Assets	3 819 000	69 000	54 000	55 000
Total Equity	3 755 000	20 000	0	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	3 000	3 000
Unpaid Taxes	0	−7 000	−4 000	−1 000
Dividends	0	0	0	0
Other Current Debt	56 000	56 000	56 000	27 000
Total Current Debt	64 000	49 000	55 000	29 000
Total Equity and Debt	3 819 000	69 000	54 000	55 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,47 %	100 %	-	−3,7 %
Debt-to-Equity Ratio	0	0	-	0
Operating Profit Margin	40,22 %	32,5 %	−437,5 %	-
Current Ratio	1,23	0,65	0,22	0,72
Quick Ratio	1,23	0,65	0,22	0,72
Equity Ratio	0,98	0,29	0	0,49
Gross Profit Margin	100 %	100 %	100 %	-