TROLLS OF NORWAY HOLDING AS

7234 LER

Finances

Share Ownership

Return on Equity

1,4 %

Current Ratio

5,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	121 000	1 000	81 000	424 000
Net Income	21 000	−168 000	18 000	30 000
Total Assets	1 542 000	1 490 000	1 666 000	1 724 000
Total Equity	1 496 000	1 474 000	1 643 000	1 625 000

Income (NOK)	2022	2021	2020	2019
Revenue	121 000	1 000	81 000	424 000
Expenditure	112 000	199 000	78 000	404 000
Operating Profit	9 000	−198 000	3 000	20 000
Financial Income	22 000	22 000	22 000	22 000
Financial Costs	3 000	4 000	2 000	3 000
Financial Balance	19 000	18 000	20 000	19 000
Earnings Before Tax	27 000	−180 000	23 000	39 000
Tax	6 000	−11 000	5 000	8 000
Net Income	21 000	−168 000	18 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 283 000	1 289 000	1 278 000	1 278 000
Total Current Assets	260 000	201 000	389 000	446 000
Total Assets	1 542 000	1 490 000	1 666 000	1 724 000
Total Retained Equity	−98 000	−120 000	49 000	31 000
Total Equity	1 496 000	1 474 000	1 643 000	1 625 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	47 000	16 000	24 000	99 000
Total Equity and Debt	1 542 000	1 490 000	1 666 000	1 724 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	121 000	1 000	81 000	424 000
Revenue	121 000	1 000	81 000	424 000
Cost of Goods Sold	0	0	0	0
Salary Costs	42 000	47 000	40 000	138 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	112 000	199 000	78 000	404 000
Operating Profit	9 000	−198 000	3 000	20 000
Financial Income	22 000	22 000	22 000	22 000
Financial Costs	3 000	4 000	2 000	3 000
Financial Balance	19 000	18 000	20 000	19 000
Dividends	0	0	0	0
Net Income	21 000	−168 000	18 000	30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	14 000	3 000	4 000
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	1 274 000	1 274 000	1 274 000	1 274 000
Total Fixed Assets	1 283 000	1 289 000	1 278 000	1 278 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	21 000	73 000	280 000	170 000
Total Current Assets	260 000	201 000	389 000	446 000
Total Assets	1 542 000	1 490 000	1 666 000	1 724 000
Total Equity	1 496 000	1 474 000	1 643 000	1 625 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	39 000	0	0	67 000
Unpaid Taxes	8 000	16 000	19 000	24 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	47 000	16 000	24 000	99 000
Total Equity and Debt	1 542 000	1 490 000	1 666 000	1 724 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,4 %	−11,4 %	1,1 %	1,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,44 %	−19 800 %	3,7 %	4,72 %
Current Ratio	5,53	12,56	16,21	4,51
Quick Ratio	5,53	12,56	16,21	4,51
Equity Ratio	0,97	0,99	0,99	0,94
Gross Profit Margin	100 %	100 %	100 %	100 %