TROSTBAKKEN AS

2850 LENA

Finances

Share Ownership

Return on Equity

7,31 %

Current Ratio

5,47

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	531 000	513 000	504 000	410 000
Net Income	173 000	269 000	211 000	227 000
Total Assets	2 614 000	2 482 000	2 216 000	2 512 000
Total Equity	2 368 000	2 196 000	1 927 000	1 716 000

Income (NOK)	2022	2021	2020	2019
Revenue	531 000	513 000	504 000	410 000
Expenditure	330 000	171 000	238 000	126 000
Operating Profit	201 000	343 000	266 000	284 000
Financial Income	20 000	2 000	4 000	7 000
Financial Costs	0	0	0	0
Financial Balance	20 000	2 000	4 000	7 000
Earnings Before Tax	221 000	345 000	271 000	291 000
Tax	49 000	76 000	60 000	64 000
Net Income	173 000	269 000	211 000	227 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 896 000	2 092 000	1 721 000	1 774 000
Total Current Assets	717 000	390 000	496 000	738 000
Total Assets	2 614 000	2 482 000	2 216 000	2 512 000
Total Retained Equity	2 268 000	2 096 000	1 827 000	1 616 000
Total Equity	2 368 000	2 196 000	1 927 000	1 716 000
Total Long-Term Debt	114 000	116 000	118 000	118 000
Total Current Debt	131 000	169 000	172 000	678 000
Total Equity and Debt	2 614 000	2 482 000	2 216 000	2 512 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	531 000	513 000	504 000	410 000
Revenue	531 000	513 000	504 000	410 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	54 000	54 000	54 000	54 000
Impairment	0	0	0	0
Expenditure	330 000	171 000	238 000	126 000
Operating Profit	201 000	343 000	266 000	284 000
Financial Income	20 000	2 000	4 000	7 000
Financial Costs	0	0	0	0
Financial Balance	20 000	2 000	4 000	7 000
Dividends	0	0	0	500 000
Net Income	173 000	269 000	211 000	227 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 613 000	1 667 000	1 721 000	1 774 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 613 000	1 667 000	1 721 000	1 774 000
Total Fiancial Fixed Assets	283 000	425 000	0	0
Total Fixed Assets	1 896 000	2 092 000	1 721 000	1 774 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	548 000	146 000	478 000	729 000
Total Current Assets	717 000	390 000	496 000	738 000
Total Assets	2 614 000	2 482 000	2 216 000	2 512 000
Total Equity	2 368 000	2 196 000	1 927 000	1 716 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	114 000	116 000	118 000	118 000
Creditors	19 000	16 000	3 000	6 000
Unpaid Taxes	21 000	46 000	82 000	93 000
Dividends	0	0	0	500 000
Other Current Debt	40 000	30 000	26 000	15 000
Total Current Debt	131 000	169 000	172 000	678 000
Total Equity and Debt	2 614 000	2 482 000	2 216 000	2 512 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,31 %	12,25 %	10,95 %	13,23 %
Debt-to-Equity Ratio	0,05	0,05	0,06	0,07
Operating Profit Margin	37,85 %	66,86 %	52,78 %	69,27 %
Current Ratio	5,47	2,31	2,88	1,09
Quick Ratio	5,47	2,31	2,88	1,09
Equity Ratio	0,91	0,88	0,87	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %