TROLL ARKITEKTUR AS

7340 OPPDAL

Finances

Share Ownership

Return on Equity

92,43 %

Current Ratio

1,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 417 000	9 530 000	6 112 000	5 773 000
Net Income	1 185 000	971 000	182 000	398 000
Total Assets	6 179 000	5 034 000	2 759 000	2 673 000
Total Equity	1 282 000	1 597 000	1 226 000	1 044 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 417 000	9 530 000	6 112 000	5 773 000
Expenditure	10 914 000	8 293 000	5 887 000	5 272 000
Operating Profit	1 503 000	1 237 000	224 000	501 000
Financial Income	17 000	9 000	10 000	10 000
Financial Costs	1 000	0	0	0
Financial Balance	16 000	9 000	10 000	10 000
Earnings Before Tax	1 519 000	1 245 000	234 000	511 000
Tax	334 000	274 000	52 000	113 000
Net Income	1 185 000	971 000	182 000	398 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	702 000	332 000	213 000	113 000
Total Current Assets	5 477 000	4 702 000	2 546 000	2 559 000
Total Assets	6 179 000	5 034 000	2 759 000	2 673 000
Total Retained Equity	1 248 000	1 563 000	1 192 000	1 010 000
Total Equity	1 282 000	1 597 000	1 226 000	1 044 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 897 000	3 437 000	1 533 000	1 629 000
Total Equity and Debt	6 179 000	5 034 000	2 759 000	2 673 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 416 000	9 507 000	6 111 000	5 773 000
Other Income	0	23 000	0	0
Revenue	12 417 000	9 530 000	6 112 000	5 773 000
Cost of Goods Sold	589 000	343 000	28 000	87 000
Salary Costs	8 431 000	6 930 000	4 961 000	4 339 000
Depreciation	242 000	78 000	59 000	43 000
Impairment	0	0	0	0
Expenditure	10 914 000	8 293 000	5 887 000	5 272 000
Operating Profit	1 503 000	1 237 000	224 000	501 000
Financial Income	17 000	9 000	10 000	10 000
Financial Costs	1 000	0	0	0
Financial Balance	16 000	9 000	10 000	10 000
Dividends	1 500 000	0	0	0
Net Income	1 185 000	971 000	182 000	398 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	208 000	166 000	3 000	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	494 000	166 000	210 000	113 000
Total Tangible Assets	494 000	166 000	210 000	113 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	702 000	332 000	213 000	113 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 984 000	2 616 000	1 506 000	1 607 000
Total Current Assets	5 477 000	4 702 000	2 546 000	2 559 000
Total Assets	6 179 000	5 034 000	2 759 000	2 673 000
Total Equity	1 282 000	1 597 000	1 226 000	1 044 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	554 000	321 000	318 000	200 000
Unpaid Taxes	810 000	702 000	486 000	445 000
Dividends	1 500 000	0	0	0
Other Current Debt	1 699 000	1 540 000	675 000	869 000
Total Current Debt	4 897 000	3 437 000	1 533 000	1 629 000
Total Equity and Debt	6 179 000	5 034 000	2 759 000	2 673 000

Financial indicators	2022	2021	2020	2019
Return on Equity	92,43 %	60,8 %	14,85 %	38,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,1 %	12,98 %	3,66 %	8,68 %
Current Ratio	1,12	1,37	1,66	1,57
Quick Ratio	1,12	1,37	1,66	1,57
Equity Ratio	0,21	0,32	0,44	0,39
Gross Profit Margin	95,26 %	96,4 %	99,54 %	98,49 %