TROSTVEIEN BORETTSLAG

8200 FAUSKE

Finances

Share Ownership

Return on Equity

−8,94 %

Current Ratio

3,59

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 491 000	2 281 000	2 302 000	2 151 000
Net Income	−157 000	433 000	617 000	277 000
Total Assets	20 653 000	19 911 000	19 916 000	19 545 000
Total Equity	1 757 000	1 914 000	1 482 000	915 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 491 000	2 281 000	2 302 000	2 151 000
Expenditure	2 181 000	1 537 000	1 303 000	1 428 000
Operating Profit	309 000	744 000	999 000	723 000
Financial Income	0	0	0	2 000
Financial Costs	467 000	311 000	382 000	447 000
Financial Balance	−467 000	−311 000	−382 000	−445 000
Earnings Before Tax	−157 000	433 000	617 000	277 000
Tax	0	0	0	0
Net Income	−157 000	433 000	617 000	277 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 981 000	18 981 000	18 981 000	18 664 000
Total Current Assets	1 673 000	930 000	936 000	881 000
Total Assets	20 653 000	19 911 000	19 916 000	19 545 000
Total Retained Equity	1 754 000	1 911 000	1 478 000	911 000
Total Equity	1 757 000	1 914 000	1 482 000	915 000
Total Long-Term Debt	150 000	17 700 000	18 173 000	18 558 000
Total Current Debt	466 000	297 000	261 000	72 000
Total Equity and Debt	20 653 000	19 911 000	19 916 000	19 545 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 491 000	2 281 000	2 302 000	2 151 000
Revenue	2 491 000	2 281 000	2 302 000	2 151 000
Cost of Goods Sold	0	0	0	0
Salary Costs	72 000	59 000	61 000	121 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 181 000	1 537 000	1 303 000	1 428 000
Operating Profit	309 000	744 000	999 000	723 000
Financial Income	0	0	0	2 000
Financial Costs	467 000	311 000	382 000	447 000
Financial Balance	−467 000	−311 000	−382 000	−445 000
Dividends	0	0	0	0
Net Income	−157 000	433 000	617 000	277 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 981 000	18 981 000	18 981 000	18 664 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 981 000	18 981 000	18 981 000	18 664 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 981 000	18 981 000	18 981 000	18 664 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 611 000	670 000	701 000	872 000
Total Current Assets	1 673 000	930 000	936 000	881 000
Total Assets	20 653 000	19 911 000	19 916 000	19 545 000
Total Equity	1 757 000	1 914 000	1 482 000	915 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	150 000	17 700 000	18 173 000	18 558 000
Creditors	432 000	263 000	248 000	28 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	33 000	33 000	14 000	44 000
Total Current Debt	466 000	297 000	261 000	72 000
Total Equity and Debt	20 653 000	19 911 000	19 916 000	19 545 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,94 %	22,62 %	41,63 %	30,27 %
Debt-to-Equity Ratio	0,09	9,25	12,26	20,28
Operating Profit Margin	12,4 %	32,62 %	43,4 %	33,61 %
Current Ratio	3,59	3,13	3,59	12,24
Quick Ratio	3,59	3,13	3,59	12,24
Equity Ratio	0,09	0,1	0,07	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %