TRØGSTAD BYGG OG TRELAST AS

1860 TRØGSTAD

Finances

Share Ownership

Return on Equity

43,93 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	250 000	234 000	228 000	281 000
Net Income	47 000	68 000	62 000	88 000
Total Assets	163 000	179 000	181 000	213 000
Total Equity	107 000	104 000	102 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	250 000	234 000	228 000	281 000
Expenditure	193 000	150 000	152 000	172 000
Operating Profit	57 000	84 000	77 000	110 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	57 000	84 000	77 000	110 000
Tax	10 000	16 000	15 000	22 000
Net Income	47 000	68 000	62 000	88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	105 000	115 000	126 000	140 000
Total Current Assets	57 000	64 000	55 000	73 000
Total Assets	163 000	179 000	181 000	213 000
Total Retained Equity	7 000	4 000	2 000	0
Total Equity	107 000	104 000	102 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	56 000	74 000	78 000	113 000
Total Equity and Debt	163 000	179 000	181 000	213 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	1 000	30 000
Other Income	250 000	234 000	228 000	251 000
Revenue	250 000	234 000	228 000	281 000
Cost of Goods Sold	5 000	7 000	3 000	7 000
Salary Costs	0	0	0	0
Depreciation	10 000	11 000	15 000	15 000
Impairment	0	0	0	0
Expenditure	193 000	150 000	152 000	172 000
Operating Profit	57 000	84 000	77 000	110 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	45 000	66 000	60 000	88 000
Net Income	47 000	68 000	62 000	88 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	105 000	115 000	126 000	140 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	105 000	115 000	126 000	140 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	105 000	115 000	126 000	140 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	41 000	42 000	53 000	66 000
Total Current Assets	57 000	64 000	55 000	73 000
Total Assets	163 000	179 000	181 000	213 000
Total Equity	107 000	104 000	102 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	2 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	45 000	66 000	60 000	88 000
Other Current Debt	0	−1 000	2 000	0
Total Current Debt	56 000	74 000	78 000	113 000
Total Equity and Debt	163 000	179 000	181 000	213 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,93 %	65,38 %	60,78 %	88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,8 %	35,9 %	33,77 %	39,15 %
Current Ratio	1,02	0,86	0,71	0,65
Quick Ratio	1,02	0,86	0,71	0,65
Equity Ratio	0,66	0,58	0,56	0,47
Gross Profit Margin	98 %	97,01 %	98,68 %	97,51 %