TROLLTUN EIENDOM AS

2660 DOMBÅS

Finances

Share Ownership

Return on Equity

6,29 %

Current Ratio

2,59

Debt-to-Equity Ratio

1,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	900 000	900 000	600 000	600 000
Net Income	170 000	270 000	151 000	108 000
Total Assets	5 958 000	6 253 000	9 140 000	10 431 000
Total Equity	2 704 000	2 734 000	5 464 000	8 313 000

Income (NOK)	2022	2021	2020	2019
Revenue	900 000	900 000	600 000	600 000
Expenditure	556 000	485 000	414 000	476 000
Operating Profit	345 000	415 000	186 000	123 000
Financial Income	0	0	23 000	15 000
Financial Costs	114 000	69 000	16 000	0
Financial Balance	−114 000	−69 000	7 000	15 000
Earnings Before Tax	231 000	346 000	193 000	139 000
Tax	61 000	76 000	43 000	31 000
Net Income	170 000	270 000	151 000	108 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 007 000	5 514 000	8 808 000	8 981 000
Total Current Assets	951 000	739 000	332 000	1 450 000
Total Assets	5 958 000	6 253 000	9 140 000	10 431 000
Total Retained Equity	2 390 000	2 420 000	5 150 000	7 999 000
Total Equity	2 704 000	2 734 000	5 464 000	8 313 000
Total Long-Term Debt	2 887 000	3 245 000	504 000	563 000
Total Current Debt	367 000	275 000	3 173 000	1 555 000
Total Equity and Debt	5 958 000	6 253 000	9 140 000	10 431 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	900 000	900 000	600 000	600 000
Revenue	900 000	900 000	600 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	325 000	325 000	327 000	327 000
Impairment	0	0	0	0
Expenditure	556 000	485 000	414 000	476 000
Operating Profit	345 000	415 000	186 000	123 000
Financial Income	0	0	23 000	15 000
Financial Costs	114 000	69 000	16 000	0
Financial Balance	−114 000	−69 000	7 000	15 000
Dividends	200 000	0	3 000 000	500 000
Net Income	170 000	270 000	151 000	108 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 007 000	5 332 000	5 657 000	5 822 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	2 000
Total Tangible Assets	5 007 000	5 332 000	5 657 000	5 824 000
Total Fiancial Fixed Assets	0	182 000	3 151 000	3 157 000
Total Fixed Assets	5 007 000	5 514 000	8 808 000	8 981 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	121 000	180 000	171 000	1 450 000
Total Current Assets	951 000	739 000	332 000	1 450 000
Total Assets	5 958 000	6 253 000	9 140 000	10 431 000
Total Equity	2 704 000	2 734 000	5 464 000	8 313 000
Short-Term Group Debt	0	91 000	0	963 000
Total Long-Term Debt	2 887 000	3 245 000	504 000	563 000
Creditors	47 000	49 000	70 000	0
Unpaid Taxes	0	0	0	0
Dividends	200 000	0	3 000 000	500 000
Other Current Debt	2 000	0	0	0
Total Current Debt	367 000	275 000	3 173 000	1 555 000
Total Equity and Debt	5 958 000	6 253 000	9 140 000	10 431 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,29 %	9,88 %	2,76 %	1,3 %
Debt-to-Equity Ratio	1,07	1,19	0,09	0,07
Operating Profit Margin	38,33 %	46,11 %	31 %	20,5 %
Current Ratio	2,59	2,69	0,1	0,93
Quick Ratio	2,59	2,69	0,1	0,93
Equity Ratio	0,45	0,44	0,6	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %