TROLLFOT AS

0374 OSLO

Finances

Return on Equity

57,1 %

Current Ratio

29,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 000	9 000	3 000	6 000
Net Income	571 000	324 000	330 000	744 000
Total Assets	1 026 000	691 000	2 451 000	2 123 000
Total Equity	1 000 000	429 000	2 426 000	2 097 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 000	9 000	3 000	6 000
Expenditure	31 000	31 000	25 000	28 000
Operating Profit	−30 000	−23 000	−22 000	−22 000
Financial Income	626 000	370 000	377 000	786 000
Financial Costs	0	0	0	0
Financial Balance	626 000	370 000	377 000	786 000
Earnings Before Tax	596 000	348 000	355 000	763 000
Tax	25 000	23 000	25 000	19 000
Net Income	571 000	324 000	330 000	744 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	292 000	307 000	264 000	213 000
Total Current Assets	734 000	385 000	2 187 000	1 910 000
Total Assets	1 026 000	691 000	2 451 000	2 123 000
Total Retained Equity	897 000	327 000	2 391 000	2 061 000
Total Equity	1 000 000	429 000	2 426 000	2 097 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	25 000	262 000	25 000	26 000
Total Equity and Debt	1 026 000	691 000	2 451 000	2 123 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 000	9 000	3 000	6 000
Other Income	0	0	0	0
Revenue	1 000	9 000	3 000	6 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	31 000	31 000	25 000	28 000
Operating Profit	−30 000	−23 000	−22 000	−22 000
Financial Income	626 000	370 000	377 000	786 000
Financial Costs	0	0	0	0
Financial Balance	626 000	370 000	377 000	786 000
Dividends	0	0	0	0
Net Income	571 000	324 000	330 000	744 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	292 000	307 000	264 000	213 000
Total Fixed Assets	292 000	307 000	264 000	213 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	732 000	385 000	2 187 000	1 910 000
Total Current Assets	734 000	385 000	2 187 000	1 910 000
Total Assets	1 026 000	691 000	2 451 000	2 123 000
Total Equity	1 000 000	429 000	2 426 000	2 097 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	8 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	239 000	0	0
Total Current Debt	25 000	262 000	25 000	26 000
Total Equity and Debt	1 026 000	691 000	2 451 000	2 123 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,1 %	75,52 %	13,6 %	35,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3 000 %	−255,56 %	−733,33 %	−366,67 %
Current Ratio	29,36	1,47	87,48	73,46
Quick Ratio	29,36	1,47	87,48	73,46
Equity Ratio	0,97	0,62	0,99	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %