TROSVIK BYGGSERVICE AS

1613 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−6 600 %

Current Ratio

0,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 063 000	684 000	22 000
Net Income	−66 000	49 000	−7 000
Total Assets	154 000	147 000	31 000
Total Equity	1 000	67 000	18 000

Income (NOK)	2022	2021	2020
Revenue	1 063 000	684 000	22 000
Expenditure	1 130 000	624 000	29 000
Operating Profit	−67 000	60 000	−7 000
Financial Income	0	0	0
Financial Costs	1 000	1 000	0
Financial Balance	−1 000	−1 000	0
Earnings Before Tax	−68 000	60 000	−7 000
Tax	−2 000	11 000	0
Net Income	−66 000	49 000	−7 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	114 000	104 000	0
Total Current Assets	39 000	43 000	31 000
Total Assets	154 000	147 000	31 000
Total Retained Equity	−23 000	43 000	−7 000
Total Equity	1 000	67 000	18 000
Total Long-Term Debt	0	2 000	0
Total Current Debt	152 000	78 000	13 000
Total Equity and Debt	154 000	147 000	31 000

Cash flow (NOK)	2022	2021	2020
Sales Income	863 000	684 000	22 000
Other Income	200 000	0	0
Revenue	1 063 000	684 000	22 000
Cost of Goods Sold	263 000	209 000	0
Salary Costs	620 000	264 000	0
Depreciation	27 000	18 000	0
Impairment	0	0	0
Expenditure	1 130 000	624 000	29 000
Operating Profit	−67 000	60 000	−7 000
Financial Income	0	0	0
Financial Costs	1 000	1 000	0
Financial Balance	−1 000	−1 000	0
Dividends	0	0	0
Net Income	−66 000	49 000	−7 000

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	0	0	0
Fixtures	114 000	104 000	0
Total Tangible Assets	114 000	104 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	114 000	104 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	39 000	43 000	1 000
Total Current Assets	39 000	43 000	31 000
Total Assets	154 000	147 000	31 000
Total Equity	1 000	67 000	18 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	2 000	0
Creditors	20 000	4 000	7 000
Unpaid Taxes	45 000	42 000	0
Dividends	0	0	0
Other Current Debt	87 000	24 000	6 000
Total Current Debt	152 000	78 000	13 000
Total Equity and Debt	154 000	147 000	31 000

Financial indicators	2022	2021	2020
Return on Equity	−6 600 %	73,13 %	−38,89 %
Debt-to-Equity Ratio	0	0,03	0
Operating Profit Margin	−6,3 %	8,77 %	−31,82 %
Current Ratio	0,26	0,55	2,38
Quick Ratio	0,26	0,55	2,38
Equity Ratio	0,01	0,46	0,58
Gross Profit Margin	75,26 %	69,44 %	100 %