TRUDVANG BORETTSLAG

3211 SANDEFJORD

Finances

Share Ownership

Return on Equity

−144,39 %

Current Ratio

13,41

Debt-to-Equity Ratio

−16,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 369 000	2 140 000	2 014 000	2 014 000
Net Income	644 000	−331 000	405 000	673 000
Total Assets	7 060 000	6 815 000	6 541 000	6 550 000
Total Equity	−446 000	−540 000	−209 000	−614 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 369 000	2 140 000	2 014 000	2 014 000
Expenditure	1 540 000	2 369 000	1 460 000	1 165 000
Operating Profit	829 000	−228 000	554 000	850 000
Financial Income	9 000	0	1 000	1 000
Financial Costs	194 000	103 000	150 000	178 000
Financial Balance	−185 000	−103 000	−149 000	−177 000
Earnings Before Tax	644 000	−331 000	405 000	673 000
Tax	0	0	0	0
Net Income	644 000	−331 000	405 000	673 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 571 000	5 571 000	5 571 000	5 571 000
Total Current Assets	1 489 000	1 243 000	970 000	979 000
Total Assets	7 060 000	6 815 000	6 541 000	6 550 000
Total Retained Equity	−488 000	−1 132 000	−801 000	−1 206 000
Total Equity	−446 000	−540 000	−209 000	−614 000
Total Long-Term Debt	7 395 000	7 288 000	6 468 000	6 875 000
Total Current Debt	111 000	66 000	281 000	289 000
Total Equity and Debt	7 060 000	6 815 000	6 541 000	6 550 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 369 000	2 140 000	2 014 000	2 014 000
Revenue	2 369 000	2 140 000	2 014 000	2 014 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	55 000	46 000	46 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 540 000	2 369 000	1 460 000	1 165 000
Operating Profit	829 000	−228 000	554 000	850 000
Financial Income	9 000	0	1 000	1 000
Financial Costs	194 000	103 000	150 000	178 000
Financial Balance	−185 000	−103 000	−149 000	−177 000
Dividends	0	0	0	0
Net Income	644 000	−331 000	405 000	673 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 571 000	5 571 000	5 571 000	5 571 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 571 000	5 571 000	5 571 000	5 571 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 571 000	5 571 000	5 571 000	5 571 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 359 000	1 154 000	737 000	768 000
Total Current Assets	1 489 000	1 243 000	970 000	979 000
Total Assets	7 060 000	6 815 000	6 541 000	6 550 000
Total Equity	−446 000	−540 000	−209 000	−614 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 395 000	7 288 000	6 468 000	6 875 000
Creditors	99 000	66 000	260 000	256 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	13 000	0	22 000	33 000
Total Current Debt	111 000	66 000	281 000	289 000
Total Equity and Debt	7 060 000	6 815 000	6 541 000	6 550 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−144,39 %	61,3 %	−193,78 %	−109,61 %
Debt-to-Equity Ratio	−16,58	−13,5	−30,95	−11,2
Operating Profit Margin	34,99 %	−10,65 %	27,51 %	42,2 %
Current Ratio	13,41	18,83	3,45	3,39
Quick Ratio	13,41	18,83	3,45	3,39
Equity Ratio	−0,06	−0,08	−0,03	−0,09
Gross Profit Margin	100 %	100 %	100 %	100 %