TRAMPOLIN AS

1386 ASKER

Finances

Share Ownership

Return on Equity

−17,11 %

Current Ratio

27,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	550 000	0	0	0
Net Income	−630 000	−658 000	−66 000	−62 000
Total Assets	3 784 000	3 426 000	1 002 000	96 000
Total Equity	3 683 000	3 313 000	977 000	78 000

Income (NOK)	2022	2021	2020	2019
Revenue	550 000	0	0	0
Expenditure	1 198 000	658 000	66 000	61 000
Operating Profit	−648 000	−658 000	−66 000	−61 000
Financial Income	23 000	0	0	0
Financial Costs	5 000	0	0	1 000
Financial Balance	18 000	0	0	−1 000
Earnings Before Tax	−630 000	−658 000	−66 000	−62 000
Tax	0	0	0	0
Net Income	−630 000	−658 000	−66 000	−62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 049 000	529 000	543 000	0
Total Current Assets	2 734 000	2 896 000	459 000	96 000
Total Assets	3 784 000	3 426 000	1 002 000	96 000
Total Retained Equity	−1 417 000	−787 000	−129 000	−62 000
Total Equity	3 683 000	3 313 000	977 000	78 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	101 000	112 000	25 000	18 000
Total Equity and Debt	3 784 000	3 426 000	1 002 000	96 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	550 000	0	0	0
Revenue	550 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	713 000	539 000	0	0
Depreciation	21 000	21 000	0	0
Impairment	0	0	0	0
Expenditure	1 198 000	658 000	66 000	61 000
Operating Profit	−648 000	−658 000	−66 000	−61 000
Financial Income	23 000	0	0	0
Financial Costs	5 000	0	0	1 000
Financial Balance	18 000	0	0	−1 000
Dividends	0	0	0	0
Net Income	−630 000	−658 000	−66 000	−62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	63 000	84 000	105 000	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	986 000	445 000	438 000	0
Total Fixed Assets	1 049 000	529 000	543 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 534 000	2 896 000	459 000	96 000
Total Current Assets	2 734 000	2 896 000	459 000	96 000
Total Assets	3 784 000	3 426 000	1 002 000	96 000
Total Equity	3 683 000	3 313 000	977 000	78 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	5 000	3 000	3 000
Unpaid Taxes	46 000	40 000	0	0
Dividends	0	0	0	0
Other Current Debt	49 000	67 000	23 000	16 000
Total Current Debt	101 000	112 000	25 000	18 000
Total Equity and Debt	3 784 000	3 426 000	1 002 000	96 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,11 %	−19,86 %	−6,76 %	−79,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−117,82 %	-	-	-
Current Ratio	27,07	25,86	18,36	5,33
Quick Ratio	27,07	25,86	18,36	5,33
Equity Ratio	0,97	0,97	0,98	0,81
Gross Profit Margin	100 %	-	-	-