TRAMA EIENDOM AS

9415 HARSTAD

Finances

Share Ownership

Return on Equity

6,94 %

Current Ratio

0,27

Debt-to-Equity Ratio

5,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 440 000	1 116 000	792 000	792 000
Net Income	141 000	236 000	176 000	149 000
Total Assets	14 207 000	11 919 000	3 172 000	3 232 000
Total Equity	2 033 000	1 892 000	1 656 000	1 480 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 440 000	1 116 000	792 000	792 000
Expenditure	647 000	588 000	472 000	487 000
Operating Profit	793 000	529 000	321 000	306 000
Financial Income	0	0	0	1 000
Financial Costs	649 000	187 000	59 000	82 000
Financial Balance	−649 000	−187 000	−59 000	−81 000
Earnings Before Tax	144 000	342 000	262 000	224 000
Tax	3 000	105 000	86 000	75 000
Net Income	141 000	236 000	176 000	149 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 117 000	10 429 000	2 750 000	2 852 000
Total Current Assets	89 000	1 490 000	422 000	380 000
Total Assets	14 207 000	11 919 000	3 172 000	3 232 000
Total Retained Equity	1 887 000	1 746 000	1 510 000	1 334 000
Total Equity	2 033 000	1 892 000	1 656 000	1 480 000
Total Long-Term Debt	11 850 000	1 095 000	1 343 000	1 591 000
Total Current Debt	324 000	8 932 000	173 000	161 000
Total Equity and Debt	14 207 000	11 919 000	3 172 000	3 232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 440 000	1 116 000	792 000	792 000
Revenue	1 440 000	1 116 000	792 000	792 000
Cost of Goods Sold	0	0	0	0
Salary Costs	53 000	53 000	53 000	63 000
Depreciation	362 000	233 000	233 000	233 000
Impairment	0	0	0	0
Expenditure	647 000	588 000	472 000	487 000
Operating Profit	793 000	529 000	321 000	306 000
Financial Income	0	0	0	1 000
Financial Costs	649 000	187 000	59 000	82 000
Financial Balance	−649 000	−187 000	−59 000	−81 000
Dividends	0	0	0	0
Net Income	141 000	236 000	176 000	149 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 257 000	9 868 000	2 116 000	2 147 000
Machinery and Plant Facilities	1 860 000	562 000	633 000	705 000
Fixtures	0	0	0	0
Total Tangible Assets	14 117 000	10 429 000	2 750 000	2 852 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 117 000	10 429 000	2 750 000	2 852 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	86 000	420 000	419 000	363 000
Total Current Assets	89 000	1 490 000	422 000	380 000
Total Assets	14 207 000	11 919 000	3 172 000	3 232 000
Total Equity	2 033 000	1 892 000	1 656 000	1 480 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 850 000	1 095 000	1 343 000	1 591 000
Creditors	3 000	2 561 000	6 000	32 000
Unpaid Taxes	58 000	0	28 000	0
Dividends	0	0	0	0
Other Current Debt	259 000	54 000	52 000	54 000
Total Current Debt	324 000	8 932 000	173 000	161 000
Total Equity and Debt	14 207 000	11 919 000	3 172 000	3 232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,94 %	12,47 %	10,63 %	10,07 %
Debt-to-Equity Ratio	5,83	0,58	0,81	1,08
Operating Profit Margin	55,07 %	47,4 %	40,53 %	38,64 %
Current Ratio	0,27	0,17	2,44	2,36
Quick Ratio	0,27	0,17	2,44	2,36
Equity Ratio	0,14	0,16	0,52	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %