TRUST IT. AS

7047 TRONDHEIM

Finances

Return on Equity

−3 025 %

Current Ratio

0,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	272 000	173 000	223 000	290 000
Net Income	−121 000	−49 000	129 000	−43 000
Total Assets	130 000	200 000	279 000	149 000
Total Equity	4 000	125 000	174 000	45 000

Income (NOK)	2022	2021	2020	2019
Revenue	272 000	173 000	223 000	290 000
Expenditure	443 000	224 000	159 000	330 000
Operating Profit	−171 000	−52 000	64 000	−39 000
Financial Income	50 000	4 000	73 000	1 000
Financial Costs	0	1 000	8 000	5 000
Financial Balance	50 000	3 000	65 000	−4 000
Earnings Before Tax	−121 000	−49 000	129 000	−43 000
Tax	0	0	0	0
Net Income	−121 000	−49 000	129 000	−43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 000	39 000	50 000	15 000
Total Current Assets	102 000	162 000	229 000	134 000
Total Assets	130 000	200 000	279 000	149 000
Total Retained Equity	−96 000	25 000	74 000	−55 000
Total Equity	4 000	125 000	174 000	45 000
Total Long-Term Debt	0	0	28 000	0
Total Current Debt	126 000	75 000	77 000	104 000
Total Equity and Debt	130 000	200 000	279 000	149 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	289 000	156 000	223 000	290 000
Other Income	−17 000	17 000	0	0
Revenue	272 000	173 000	223 000	290 000
Cost of Goods Sold	5 000	2 000	4 000	1 000
Salary Costs	341 000	139 000	68 000	243 000
Depreciation	11 000	11 000	11 000	4 000
Impairment	0	0	0	0
Expenditure	443 000	224 000	159 000	330 000
Operating Profit	−171 000	−52 000	64 000	−39 000
Financial Income	50 000	4 000	73 000	1 000
Financial Costs	0	1 000	8 000	5 000
Financial Balance	50 000	3 000	65 000	−4 000
Dividends	0	0	0	0
Net Income	−121 000	−49 000	129 000	−43 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	7 000	11 000	15 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	21 000	28 000	0
Total Tangible Assets	14 000	21 000	28 000	0
Total Fiancial Fixed Assets	10 000	10 000	10 000	0
Total Fixed Assets	28 000	39 000	50 000	15 000
Stock	41 000	45 000	42 000	45 000
Total Investments	0	0	32 000	32 000
Cash, Bank	15 000	27 000	23 000	29 000
Total Current Assets	102 000	162 000	229 000	134 000
Total Assets	130 000	200 000	279 000	149 000
Total Equity	4 000	125 000	174 000	45 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	28 000	0
Creditors	11 000	25 000	13 000	4 000
Unpaid Taxes	77 000	18 000	38 000	69 000
Dividends	0	0	0	0
Other Current Debt	37 000	32 000	26 000	31 000
Total Current Debt	126 000	75 000	77 000	104 000
Total Equity and Debt	130 000	200 000	279 000	149 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3 025 %	−39,2 %	74,14 %	−95,56 %
Debt-to-Equity Ratio	0	0	0,16	0
Operating Profit Margin	−62,87 %	−30,06 %	28,7 %	−13,45 %
Current Ratio	0,81	2,16	2,97	1,29
Quick Ratio	1,2	5,4	6,54	2,27
Equity Ratio	0,03	0,63	0,62	0,3
Gross Profit Margin	98,16 %	98,84 %	98,21 %	99,66 %