TROLLVEGG ARKITEKTSTUDIO AS

4611 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

38,9 %

Current Ratio

1,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 282 000	14 611 000	14 805 000	12 421 000
Net Income	1 648 000	−254 000	1 836 000	1 101 000
Total Assets	8 766 000	6 210 000	6 648 000	5 419 000
Total Equity	4 237 000	2 666 000	2 919 000	1 084 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 282 000	14 611 000	14 805 000	12 421 000
Expenditure	17 117 000	14 931 000	12 391 000	10 967 000
Operating Profit	2 165 000	−320 000	2 414 000	1 455 000
Financial Income	1 000	0	1 000	3 000
Financial Costs	1 000	2 000	1 000	4 000
Financial Balance	0	−2 000	0	−1 000
Earnings Before Tax	2 165 000	−322 000	2 413 000	1 453 000
Tax	517 000	−69 000	578 000	353 000
Net Income	1 648 000	−254 000	1 836 000	1 101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	371 000	422 000	641 000	488 000
Total Current Assets	8 395 000	5 788 000	6 007 000	4 931 000
Total Assets	8 766 000	6 210 000	6 648 000	5 419 000
Total Retained Equity	4 167 000	2 566 000	2 819 000	984 000
Total Equity	4 237 000	2 666 000	2 919 000	1 084 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 529 000	3 544 000	3 729 000	4 335 000
Total Equity and Debt	8 766 000	6 210 000	6 648 000	5 419 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 240 000	14 569 000	14 763 000	12 410 000
Other Income	42 000	42 000	42 000	11 000
Revenue	19 282 000	14 611 000	14 805 000	12 421 000
Cost of Goods Sold	1 256 000	554 000	326 000	215 000
Salary Costs	12 883 000	11 390 000	9 827 000	8 576 000
Depreciation	173 000	390 000	257 000	221 000
Impairment	0	0	0	0
Expenditure	17 117 000	14 931 000	12 391 000	10 967 000
Operating Profit	2 165 000	−320 000	2 414 000	1 455 000
Financial Income	1 000	0	1 000	3 000
Financial Costs	1 000	2 000	1 000	4 000
Financial Balance	0	−2 000	0	−1 000
Dividends	0	0	0	1 400 000
Net Income	1 648 000	−254 000	1 836 000	1 101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	38 000	113 000	60 000	105 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	332 000	309 000	580 000	383 000
Total Tangible Assets	332 000	309 000	580 000	383 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	371 000	422 000	641 000	488 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 310 000	2 920 000	3 806 000	2 872 000
Total Current Assets	8 395 000	5 788 000	6 007 000	4 931 000
Total Assets	8 766 000	6 210 000	6 648 000	5 419 000
Total Equity	4 237 000	2 666 000	2 919 000	1 084 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	454 000	345 000	443 000	238 000
Unpaid Taxes	1 477 000	1 367 000	1 145 000	1 037 000
Dividends	0	0	0	1 400 000
Other Current Debt	2 151 000	1 832 000	1 593 000	1 309 000
Total Current Debt	4 529 000	3 544 000	3 729 000	4 335 000
Total Equity and Debt	8 766 000	6 210 000	6 648 000	5 419 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,9 %	−9,53 %	62,9 %	101,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,23 %	−2,19 %	16,31 %	11,71 %
Current Ratio	1,85	1,63	1,61	1,14
Quick Ratio	1,85	1,63	1,61	1,14
Equity Ratio	0,48	0,43	0,44	0,2
Gross Profit Margin	93,49 %	96,21 %	97,8 %	98,27 %