TROLL HUNDEFOR AS

7031 TRONDHEIM

Finances

Return on Equity

13,43 %

Current Ratio

3,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 986 000	17 624 000	15 132 000	14 414 000
Net Income	728 000	572 000	278 000	708 000
Total Assets	7 277 000	6 999 000	6 535 000	5 625 000
Total Equity	5 422 000	4 694 000	4 122 000	3 844 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 986 000	17 624 000	15 132 000	14 414 000
Expenditure	16 932 000	16 820 000	14 830 000	13 532 000
Operating Profit	1 055 000	804 000	302 000	882 000
Financial Income	24 000	12 000	89 000	55 000
Financial Costs	115 000	82 000	35 000	29 000
Financial Balance	−91 000	−70 000	54 000	26 000
Earnings Before Tax	964 000	734 000	356 000	908 000
Tax	236 000	161 000	78 000	200 000
Net Income	728 000	572 000	278 000	708 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	108 000	128 000	149 000	171 000
Total Current Assets	7 169 000	6 870 000	6 386 000	5 454 000
Total Assets	7 277 000	6 999 000	6 535 000	5 625 000
Total Retained Equity	5 322 000	4 594 000	4 022 000	3 744 000
Total Equity	5 422 000	4 694 000	4 122 000	3 844 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 855 000	2 305 000	2 413 000	1 781 000
Total Equity and Debt	7 277 000	6 999 000	6 535 000	5 625 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 986 000	17 623 000	15 090 000	14 411 000
Other Income	1 000	1 000	41 000	3 000
Revenue	17 986 000	17 624 000	15 132 000	14 414 000
Cost of Goods Sold	11 221 000	10 958 000	9 669 000	9 207 000
Salary Costs	1 678 000	1 578 000	1 508 000	1 236 000
Depreciation	23 000	23 000	23 000	23 000
Impairment	0	0	0	0
Expenditure	16 932 000	16 820 000	14 830 000	13 532 000
Operating Profit	1 055 000	804 000	302 000	882 000
Financial Income	24 000	12 000	89 000	55 000
Financial Costs	115 000	82 000	35 000	29 000
Financial Balance	−91 000	−70 000	54 000	26 000
Dividends	0	0	0	0
Net Income	728 000	572 000	278 000	708 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	38 000	35 000	34 000	32 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	23 000	45 000	68 000
Total Tangible Assets	0	23 000	45 000	68 000
Total Fiancial Fixed Assets	70 000	70 000	70 000	70 000
Total Fixed Assets	108 000	128 000	149 000	171 000
Stock	4 179 000	3 076 000	2 986 000	2 643 000
Total Investments	0	0	0	0
Cash, Bank	1 095 000	1 802 000	1 514 000	819 000
Total Current Assets	7 169 000	6 870 000	6 386 000	5 454 000
Total Assets	7 277 000	6 999 000	6 535 000	5 625 000
Total Equity	5 422 000	4 694 000	4 122 000	3 844 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 094 000	1 488 000	1 750 000	907 000
Unpaid Taxes	366 000	512 000	377 000	510 000
Dividends	0	0	0	0
Other Current Debt	157 000	141 000	207 000	164 000
Total Current Debt	1 855 000	2 305 000	2 413 000	1 781 000
Total Equity and Debt	7 277 000	6 999 000	6 535 000	5 625 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,43 %	12,19 %	6,74 %	18,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,87 %	4,56 %	2 %	6,12 %
Current Ratio	3,86	2,98	2,65	3,06
Quick Ratio	−3,08	−8,91	−11,14	−6,33
Equity Ratio	0,75	0,67	0,63	0,68
Gross Profit Margin	37,61 %	37,82 %	36,1 %	36,12 %