TROLLVIK AS

9147 BIRTAVARRE

Finances

Share Ownership

Return on Equity

47,12 %

Current Ratio

10,55

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	967 000	505 000	475 000	622 000
Net Income	90 000	25 000	73 000	−65 000
Total Assets	211 000	102 000	77 000	513 000
Total Equity	191 000	102 000	77 000	4 000

Income (NOK)	2022	2021	2020	2019
Revenue	967 000	505 000	475 000	622 000
Expenditure	877 000	480 000	402 000	687 000
Operating Profit	90 000	25 000	73 000	−65 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	90 000	25 000	73 000	−65 000
Tax	0	0	0	0
Net Income	90 000	25 000	73 000	−65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	211 000	102 000	77 000	513 000
Total Assets	211 000	102 000	77 000	513 000
Total Retained Equity	91 000	2 000	−23 000	−96 000
Total Equity	191 000	102 000	77 000	4 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	20 000	0	0	508 000
Total Equity and Debt	211 000	102 000	77 000	513 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	967 000	505 000	475 000	622 000
Other Income	0	0	0	0
Revenue	967 000	505 000	475 000	622 000
Cost of Goods Sold	0	0	0	0
Salary Costs	255 000	153 000	50 000	249 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	877 000	480 000	402 000	687 000
Operating Profit	90 000	25 000	73 000	−65 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	90 000	25 000	73 000	−65 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	87 000	102 000	3 000	513 000
Total Current Assets	211 000	102 000	77 000	513 000
Total Assets	211 000	102 000	77 000	513 000
Total Equity	191 000	102 000	77 000	4 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	20 000	0	0	10 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	498 000
Total Current Debt	20 000	0	0	508 000
Total Equity and Debt	211 000	102 000	77 000	513 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,12 %	24,51 %	94,81 %	−1 625 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,31 %	4,95 %	15,37 %	−10,45 %
Current Ratio	10,55	-	-	1,01
Quick Ratio	10,55	-	-	1,01
Equity Ratio	0,91	1	1	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %