TRINE SKARPNES AS

0875 OSLO

Finances

Share Ownership

Return on Equity

−1,49 %

Current Ratio

2,61

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	575 000	239 000	258 000	726 000
Net Income	−39 000	−26 000	32 000	−600 000
Total Assets	2 866 000	2 784 000	2 723 000	3 247 000
Total Equity	2 619 000	2 658 000	2 659 000	2 627 000

Income (NOK)	2022	2021	2020	2019
Revenue	575 000	239 000	258 000	726 000
Expenditure	558 000	269 000	243 000	1 336 000
Operating Profit	17 000	−31 000	15 000	−610 000
Financial Income	0	0	18 000	28 000
Financial Costs	56 000	0	1 000	17 000
Financial Balance	−56 000	0	17 000	11 000
Earnings Before Tax	−39 000	−31 000	32 000	−600 000
Tax	0	−5 000	0	0
Net Income	−39 000	−26 000	32 000	−600 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 707 000	2 609 000	2 641 000	2 684 000
Total Current Assets	159 000	175 000	82 000	563 000
Total Assets	2 866 000	2 784 000	2 723 000	3 247 000
Total Retained Equity	2 519 000	2 558 000	2 559 000	2 527 000
Total Equity	2 619 000	2 658 000	2 659 000	2 627 000
Total Long-Term Debt	186 000	0	0	1 000
Total Current Debt	61 000	125 000	64 000	619 000
Total Equity and Debt	2 866 000	2 784 000	2 723 000	3 247 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	337 000	68 000	0	0
Other Income	238 000	171 000	258 000	726 000
Revenue	575 000	239 000	258 000	726 000
Cost of Goods Sold	0	0	48 000	179 000
Salary Costs	206 000	99 000	−3 000	977 000
Depreciation	11 000	11 000	14 000	6 000
Impairment	0	0	0	0
Expenditure	558 000	269 000	243 000	1 336 000
Operating Profit	17 000	−31 000	15 000	−610 000
Financial Income	0	0	18 000	28 000
Financial Costs	56 000	0	1 000	17 000
Financial Balance	−56 000	0	17 000	11 000
Dividends	0	0	0	0
Net Income	−39 000	−26 000	32 000	−600 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 236 000	2 236 000	2 236 000	2 236 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	22 000	33 000	47 000
Total Tangible Assets	2 247 000	2 258 000	2 269 000	2 283 000
Total Fiancial Fixed Assets	460 000	351 000	371 000	401 000
Total Fixed Assets	2 707 000	2 609 000	2 641 000	2 684 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	61 000	180 000	82 000	563 000
Total Current Assets	159 000	175 000	82 000	563 000
Total Assets	2 866 000	2 784 000	2 723 000	3 247 000
Total Equity	2 619 000	2 658 000	2 659 000	2 627 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	186 000	0	0	1 000
Creditors	3 000	5 000	−3 000	−5 000
Unpaid Taxes	21 000	43 000	1 000	433 000
Dividends	0	0	0	0
Other Current Debt	37 000	78 000	66 000	192 000
Total Current Debt	61 000	125 000	64 000	619 000
Total Equity and Debt	2 866 000	2 784 000	2 723 000	3 247 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,49 %	−0,98 %	1,2 %	−22,84 %
Debt-to-Equity Ratio	0,07	0	0	0
Operating Profit Margin	2,96 %	−12,97 %	5,81 %	−84,02 %
Current Ratio	2,61	1,4	1,28	0,91
Quick Ratio	2,61	1,4	1,28	0,91
Equity Ratio	0,91	0,95	0,98	0,81
Gross Profit Margin	100 %	100 %	81,4 %	75,34 %