TRONDHEIM FRAKT AS

7043 TRONDHEIM

Finances

Share Ownership

Return on Equity

−25,84 %

Current Ratio

0,66

Debt-to-Equity Ratio

3,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 738 000	2 249 000	1 679 000	433 000
Net Income	−69 000	250 000	−61 000	124 000
Total Assets	1 503 000	2 145 000	751 000	509 000
Total Equity	267 000	337 000	87 000	148 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 738 000	2 249 000	1 679 000	433 000
Expenditure	1 785 000	1 862 000	1 723 000	275 000
Operating Profit	−47 000	386 000	−44 000	159 000
Financial Income	0	19 000	0	0
Financial Costs	42 000	85 000	10 000	2 000
Financial Balance	−42 000	−66 000	−10 000	−2 000
Earnings Before Tax	−89 000	320 000	−54 000	157 000
Tax	−20 000	71 000	8 000	33 000
Net Income	−69 000	250 000	−61 000	124 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 270 000	1 517 000	445 000	253 000
Total Current Assets	232 000	627 000	306 000	257 000
Total Assets	1 503 000	2 145 000	751 000	509 000
Total Retained Equity	237 000	307 000	57 000	118 000
Total Equity	267 000	337 000	87 000	148 000
Total Long-Term Debt	882 000	1 197 000	160 000	−2 000
Total Current Debt	353 000	611 000	504 000	363 000
Total Equity and Debt	1 503 000	2 145 000	751 000	509 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 648 000	2 084 000	1 630 000	433 000
Other Income	90 000	164 000	49 000	0
Revenue	1 738 000	2 249 000	1 679 000	433 000
Cost of Goods Sold	0	0	11 000	10 000
Salary Costs	492 000	654 000	779 000	1 000
Depreciation	362 000	271 000	77 000	21 000
Impairment	0	0	0	0
Expenditure	1 785 000	1 862 000	1 723 000	275 000
Operating Profit	−47 000	386 000	−44 000	159 000
Financial Income	0	19 000	0	0
Financial Costs	42 000	85 000	10 000	2 000
Financial Balance	−42 000	−66 000	−10 000	−2 000
Dividends	0	0	0	0
Net Income	−69 000	250 000	−61 000	124 000

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	1 270 000	1 517 000	445 000	253 000
Total Tangible Assets	1 270 000	1 517 000	445 000	253 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 270 000	1 517 000	445 000	253 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	89 000	145 000	245 000	148 000
Total Current Assets	232 000	627 000	306 000	257 000
Total Assets	1 503 000	2 145 000	751 000	509 000
Total Equity	267 000	337 000	87 000	148 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	882 000	1 197 000	160 000	−2 000
Creditors	150 000	169 000	221 000	293 000
Unpaid Taxes	40 000	119 000	184 000	49 000
Dividends	0	0	0	0
Other Current Debt	163 000	312 000	99 000	−2 000
Total Current Debt	353 000	611 000	504 000	363 000
Total Equity and Debt	1 503 000	2 145 000	751 000	509 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−25,84 %	74,18 %	−70,11 %	83,78 %
Debt-to-Equity Ratio	3,3	3,55	1,84	−0,01
Operating Profit Margin	−2,7 %	17,16 %	−2,62 %	36,72 %
Current Ratio	0,66	1,03	0,61	0,71
Quick Ratio	0,66	1,03	0,61	0,71
Equity Ratio	0,18	0,16	0,12	0,29
Gross Profit Margin	100 %	100 %	99,34 %	97,69 %