TROLL ELEKTRO AS

3350 PRESTFOSS

Finances

Share Ownership

Return on Equity

5,88 %

Current Ratio

Debt-to-Equity Ratio

3,33

Key figures (NOK)	2022	2021	2020
Revenue	91 000	59 000	110 000
Net Income	3 000	−7 000	31 000
Total Assets	222 000	46 000	65 000
Total Equity	51 000	48 000	55 000

Income (NOK)	2022	2021	2020
Revenue	91 000	59 000	110 000
Expenditure	89 000	66 000	71 000
Operating Profit	3 000	−8 000	39 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	3 000	−8 000	39 000
Tax	1 000	−1 000	9 000
Net Income	3 000	−7 000	31 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	146 000	0	0
Total Current Assets	75 000	46 000	65 000
Total Assets	222 000	46 000	65 000
Total Retained Equity	21 000	24 000	31 000
Total Equity	51 000	48 000	55 000
Total Long-Term Debt	170 000	0	0
Total Current Debt	1 000	−2 000	10 000
Total Equity and Debt	222 000	46 000	65 000

Cash flow (NOK)	2022	2021	2020
Sales Income	91 000	59 000	110 000
Other Income	0	0	0
Revenue	91 000	59 000	110 000
Cost of Goods Sold	74 000	43 000	50 000
Salary Costs	0	0	0
Depreciation	4 000	0	0
Impairment	0	0	0
Expenditure	89 000	66 000	71 000
Operating Profit	3 000	−8 000	39 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	3 000	−7 000	31 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	146 000	0	0
Fixtures	0	0	0
Total Tangible Assets	146 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	146 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	72 000	40 000	65 000
Total Current Assets	75 000	46 000	65 000
Total Assets	222 000	46 000	65 000
Total Equity	51 000	48 000	55 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	170 000	0	0
Creditors	0	0	0
Unpaid Taxes	0	−2 000	2 000
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	1 000	−2 000	10 000
Total Equity and Debt	222 000	46 000	65 000

Financial indicators	2022	2021	2020
Return on Equity	5,88 %	−14,58 %	56,36 %
Debt-to-Equity Ratio	3,33	0	0
Operating Profit Margin	3,3 %	−13,56 %	35,45 %
Current Ratio	75	−23	6,5
Quick Ratio	75	−23	6,5
Equity Ratio	0,23	1,04	0,85
Gross Profit Margin	18,68 %	27,12 %	54,55 %