TRONDHEIM BOLIG 1 AS

0251 OSLO

Finances

Share Ownership

Return on Equity

36,35 %

Current Ratio

0,88

Debt-to-Equity Ratio

17,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 410 000	16 630 000	15 991 000	17 202 000
Net Income	1 631 000	−1 106 000	2 569 000	2 883 000
Total Assets	92 144 000	112 259 000	131 366 000	155 324 000
Total Equity	4 487 000	3 263 000	5 811 000	21 959 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 410 000	16 630 000	15 991 000	17 202 000
Expenditure	8 269 000	10 668 000	6 664 000	7 247 000
Operating Profit	10 141 000	5 963 000	9 327 000	9 955 000
Financial Income	2 000	4 000	0	0
Financial Costs	7 234 000	8 389 000	5 661 000	703 000
Financial Balance	−7 232 000	−8 385 000	−5 661 000	−703 000
Earnings Before Tax	2 909 000	−2 422 000	3 666 000	9 252 000
Tax	1 278 000	−1 316 000	1 097 000	6 370 000
Net Income	1 631 000	−1 106 000	2 569 000	2 883 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	85 731 000	108 363 000	129 153 000	155 077 000
Total Current Assets	6 413 000	3 897 000	2 213 000	247 000
Total Assets	92 144 000	112 259 000	131 366 000	155 324 000
Total Retained Equity	3 725 000	2 502 000	5 634 000	21 744 000
Total Equity	4 487 000	3 263 000	5 811 000	21 959 000
Total Long-Term Debt	80 410 000	101 646 000	118 777 000	130 213 000
Total Current Debt	7 248 000	7 350 000	6 777 000	3 151 000
Total Equity and Debt	92 144 000	112 259 000	131 366 000	155 324 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	110 000	56 000	13 000
Other Income	18 410 000	16 521 000	15 935 000	17 189 000
Revenue	18 410 000	16 630 000	15 991 000	17 202 000
Cost of Goods Sold	0	0	32 000	48 000
Salary Costs	0	0	0	0
Depreciation	1 751 000	1 857 000	1 795 000	2 193 000
Impairment	0	0	0	0
Expenditure	8 269 000	10 668 000	6 664 000	7 247 000
Operating Profit	10 141 000	5 963 000	9 327 000	9 955 000
Financial Income	2 000	4 000	0	0
Financial Costs	7 234 000	8 389 000	5 661 000	703 000
Financial Balance	−7 232 000	−8 385 000	−5 661 000	−703 000
Dividends	0	0	0	0
Net Income	1 631 000	−1 106 000	2 569 000	2 883 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	85 731 000	108 363 000	129 153 000	154 706 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	371 000
Total Tangible Assets	85 731 000	108 363 000	129 153 000	155 077 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	85 731 000	108 363 000	129 153 000	155 077 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 098 000	2 579 000	2 170 000	48 000
Total Current Assets	6 413 000	3 897 000	2 213 000	247 000
Total Assets	92 144 000	112 259 000	131 366 000	155 324 000
Total Equity	4 487 000	3 263 000	5 811 000	21 959 000
Short-Term Group Debt	0	0	5 271 000	0
Total Long-Term Debt	80 410 000	101 646 000	118 777 000	130 213 000
Creditors	187 000	866 000	393 000	598 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 898 000	6 484 000	1 114 000	324 000
Total Current Debt	7 248 000	7 350 000	6 777 000	3 151 000
Total Equity and Debt	92 144 000	112 259 000	131 366 000	155 324 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,35 %	−33,9 %	44,21 %	13,13 %
Debt-to-Equity Ratio	17,92	31,15	20,44	5,93
Operating Profit Margin	55,08 %	35,86 %	58,33 %	57,87 %
Current Ratio	0,88	0,53	0,33	0,08
Quick Ratio	0,88	0,53	0,33	0,08
Equity Ratio	0,05	0,03	0,04	0,14
Gross Profit Margin	100 %	100 %	99,8 %	99,72 %