TROLLHYTTENE AS

3540 NESBYEN

Finances

Share Ownership

Return on Equity

0,92 %

Current Ratio

13,32

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	316 000	11 766 000	8 438 000	280 000
Net Income	154 000	9 153 000	6 484 000	234 000
Total Assets	19 887 000	20 874 000	9 388 000	1 188 000
Total Equity	16 764 000	16 610 000	7 458 000	974 000

Income (NOK)	2022	2021	2020	2019
Revenue	316 000	11 766 000	8 438 000	280 000
Expenditure	243 000	85 000	138 000	115 000
Operating Profit	73 000	11 681 000	8 299 000	166 000
Financial Income	126 000	53 000	15 000	108 000
Financial Costs	2 000	0	2 000	1 000
Financial Balance	124 000	53 000	13 000	107 000
Earnings Before Tax	198 000	11 734 000	8 313 000	272 000
Tax	44 000	2 582 000	1 829 000	38 000
Net Income	154 000	9 153 000	6 484 000	234 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 739 000	10 411 000	250 000	396 000
Total Current Assets	9 148 000	10 464 000	9 139 000	792 000
Total Assets	19 887 000	20 874 000	9 388 000	1 188 000
Total Retained Equity	16 664 000	16 510 000	7 358 000	874 000
Total Equity	16 764 000	16 610 000	7 458 000	974 000
Total Long-Term Debt	2 435 000	3 044 000	1 529 000	97 000
Total Current Debt	687 000	1 219 000	402 000	117 000
Total Equity and Debt	19 887 000	20 874 000	9 388 000	1 188 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	316 000	11 766 000	8 438 000	280 000
Revenue	316 000	11 766 000	8 438 000	280 000
Cost of Goods Sold	31 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	22 000	8 000	18 000	22 000
Impairment	0	0	0	0
Expenditure	243 000	85 000	138 000	115 000
Operating Profit	73 000	11 681 000	8 299 000	166 000
Financial Income	126 000	53 000	15 000	108 000
Financial Costs	2 000	0	2 000	1 000
Financial Balance	124 000	53 000	13 000	107 000
Dividends	0	0	0	0
Net Income	154 000	9 153 000	6 484 000	234 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 653 000	10 303 000	250 000	396 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	86 000	108 000	0	0
Total Tangible Assets	10 739 000	10 411 000	250 000	396 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 739 000	10 411 000	250 000	396 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 148 000	10 446 000	9 139 000	780 000
Total Current Assets	9 148 000	10 464 000	9 139 000	792 000
Total Assets	19 887 000	20 874 000	9 388 000	1 188 000
Total Equity	16 764 000	16 610 000	7 458 000	974 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 435 000	3 044 000	1 529 000	97 000
Creditors	4 000	4 000	5 000	59 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	31 000	150 000	0	0
Total Current Debt	687 000	1 219 000	402 000	117 000
Total Equity and Debt	19 887 000	20 874 000	9 388 000	1 188 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,92 %	55,11 %	86,94 %	24,02 %
Debt-to-Equity Ratio	0,15	0,18	0,21	0,1
Operating Profit Margin	23,1 %	99,28 %	98,35 %	59,29 %
Current Ratio	13,32	8,58	22,73	6,77
Quick Ratio	13,32	8,58	22,73	6,77
Equity Ratio	0,84	0,8	0,79	0,82
Gross Profit Margin	90,19 %	100 %	100 %	100 %