TRØGSTAD BUTIKKEIENDOM AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

73,18 %

Current Ratio

1,2

Debt-to-Equity Ratio

20,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 119 000	2 061 000	2 034 000	2 005 000
Net Income	756 000	906 000	604 000	686 000
Total Assets	23 236 000	26 541 000	25 512 000	24 601 000
Total Equity	1 033 000	970 000	888 000	786 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 119 000	2 061 000	2 034 000	2 005 000
Expenditure	478 000	486 000	500 000	514 000
Operating Profit	1 641 000	1 574 000	1 533 000	1 490 000
Financial Income	0	0	0	0
Financial Costs	672 000	413 000	759 000	611 000
Financial Balance	−672 000	−413 000	−759 000	−611 000
Earnings Before Tax	969 000	1 161 000	774 000	880 000
Tax	213 000	256 000	170 000	194 000
Net Income	756 000	906 000	604 000	686 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 057 000	22 218 000	22 549 000	22 879 000
Total Current Assets	1 179 000	4 323 000	2 964 000	1 722 000
Total Assets	23 236 000	26 541 000	25 512 000	24 601 000
Total Retained Equity	702 000	638 000	557 000	455 000
Total Equity	1 033 000	970 000	888 000	786 000
Total Long-Term Debt	21 220 000	24 424 000	23 885 000	22 996 000
Total Current Debt	982 000	1 148 000	739 000	818 000
Total Equity and Debt	23 236 000	26 541 000	25 512 000	24 601 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 119 000	2 061 000	2 034 000	2 005 000
Other Income	0	0	0	0
Revenue	2 119 000	2 061 000	2 034 000	2 005 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	333 000	330 000	330 000	330 000
Impairment	0	0	0	0
Expenditure	478 000	486 000	500 000	514 000
Operating Profit	1 641 000	1 574 000	1 533 000	1 490 000
Financial Income	0	0	0	0
Financial Costs	672 000	413 000	759 000	611 000
Financial Balance	−672 000	−413 000	−759 000	−611 000
Dividends	0	0	0	0
Net Income	756 000	906 000	604 000	686 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 057 000	22 218 000	22 549 000	22 879 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 057 000	22 218 000	22 549 000	22 879 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 057 000	22 218 000	22 549 000	22 879 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 179 000	4 323 000	2 964 000	1 722 000
Total Assets	23 236 000	26 541 000	25 512 000	24 601 000
Total Equity	1 033 000	970 000	888 000	786 000
Short-Term Group Debt	974 000	1 140 000	725 000	799 000
Total Long-Term Debt	21 220 000	24 424 000	23 885 000	22 996 000
Creditors	0	0	6 000	12 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	8 000	8 000	8 000
Total Current Debt	982 000	1 148 000	739 000	818 000
Total Equity and Debt	23 236 000	26 541 000	25 512 000	24 601 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,18 %	93,4 %	68,02 %	87,28 %
Debt-to-Equity Ratio	20,54	25,18	26,9	29,26
Operating Profit Margin	77,44 %	76,37 %	75,37 %	74,31 %
Current Ratio	1,2	3,77	4,01	2,11
Quick Ratio	1,2	3,77	4,01	2,11
Equity Ratio	0,04	0,04	0,03	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %