TROJAN AS

9007 TROMSØ

Finances

Return on Equity

−1,13 %

Current Ratio

14,39

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 000	775 000	145 000	475 000
Net Income	−389 000	24 770 000	421 000	103 000
Total Assets	36 965 000	43 509 000	34 708 000	34 166 000
Total Equity	34 467 000	38 856 000	31 134 000	30 713 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 000	775 000	145 000	475 000
Expenditure	1 045 000	1 821 000	1 806 000	1 667 000
Operating Profit	−1 032 000	−1 046 000	−1 661 000	−1 192 000
Financial Income	1 384 000	25 850 000	2 493 000	1 996 000
Financial Costs	842 000	26 000	609 000	587 000
Financial Balance	542 000	25 824 000	1 884 000	1 409 000
Earnings Before Tax	−490 000	24 778 000	222 000	217 000
Tax	−102 000	9 000	−199 000	113 000
Net Income	−389 000	24 770 000	421 000	103 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 394 000	1 394 000	16 720 000	16 738 000
Total Current Assets	35 571 000	42 115 000	17 988 000	17 428 000
Total Assets	36 965 000	43 509 000	34 708 000	34 166 000
Total Retained Equity	32 664 000	37 053 000	29 126 000	28 705 000
Total Equity	34 467 000	38 856 000	31 134 000	30 713 000
Total Long-Term Debt	26 000	127 000	118 000	317 000
Total Current Debt	2 472 000	4 526 000	3 456 000	3 136 000
Total Equity and Debt	36 965 000	43 509 000	34 708 000	34 166 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 000	775 000	145 000	475 000
Other Income	0	0	0	0
Revenue	14 000	775 000	145 000	475 000
Cost of Goods Sold	0	0	0	0
Salary Costs	704 000	1 191 000	1 500 000	1 408 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 045 000	1 821 000	1 806 000	1 667 000
Operating Profit	−1 032 000	−1 046 000	−1 661 000	−1 192 000
Financial Income	1 384 000	25 850 000	2 493 000	1 996 000
Financial Costs	842 000	26 000	609 000	587 000
Financial Balance	542 000	25 824 000	1 884 000	1 409 000
Dividends	0	6 147 000	0	2 500 000
Net Income	−389 000	24 770 000	421 000	103 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	349 000	349 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	349 000	349 000	0	0
Total Fiancial Fixed Assets	1 045 000	1 045 000	16 720 000	16 738 000
Total Fixed Assets	1 394 000	1 394 000	16 720 000	16 738 000
Stock	0	0	0	0
Total Investments	27 390 000	24 368 000	13 678 000	12 924 000
Cash, Bank	8 030 000	17 675 000	2 346 000	3 219 000
Total Current Assets	35 571 000	42 115 000	17 988 000	17 428 000
Total Assets	36 965 000	43 509 000	34 708 000	34 166 000
Total Equity	34 467 000	38 856 000	31 134 000	30 713 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 000	127 000	118 000	317 000
Creditors	0	1 000	1 734 000	1 283 000
Unpaid Taxes	55 000	65 000	107 000	102 000
Dividends	0	6 147 000	0	2 500 000
Other Current Debt	2 418 000	4 460 000	1 615 000	1 751 000
Total Current Debt	2 472 000	4 526 000	3 456 000	3 136 000
Total Equity and Debt	36 965 000	43 509 000	34 708 000	34 166 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,13 %	63,75 %	1,35 %	0,34 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	−7 371,43 %	−134,97 %	−1 145,52 %	−250,95 %
Current Ratio	14,39	9,31	5,2	5,56
Quick Ratio	14,39	9,31	5,2	5,56
Equity Ratio	0,93	0,89	0,9	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %