TRONDHEIMSLEIA EIENDOM AS

7240 HITRA

Finances

Share Ownership

Return on Equity

−185,45 %

Current Ratio

3,04

Debt-to-Equity Ratio

21,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	306 000	385 000	445 000	564 000
Net Income	−204 000	−50 000	240 000	20 000
Total Assets	2 585 000	2 182 000	2 177 000	4 513 000
Total Equity	110 000	122 000	133 000	70 000

Income (NOK)	2022	2021	2020	2019
Revenue	306 000	385 000	445 000	564 000
Expenditure	486 000	412 000	155 000	544 000
Operating Profit	−180 000	−27 000	290 000	20 000
Financial Income	0	0	0	0
Financial Costs	82 000	38 000	0	0
Financial Balance	−82 000	−38 000	0	0
Earnings Before Tax	−262 000	−65 000	290 000	20 000
Tax	−58 000	−14 000	50 000	0
Net Income	−204 000	−50 000	240 000	20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 264 000	2 129 000	2 175 000	2 219 000
Total Current Assets	322 000	53 000	2 000	2 294 000
Total Assets	2 585 000	2 182 000	2 177 000	4 513 000
Total Retained Equity	−187 000	17 000	28 000	−35 000
Total Equity	110 000	122 000	133 000	70 000
Total Long-Term Debt	2 369 000	1 845 000	1 810 000	2 170 000
Total Current Debt	106 000	214 000	234 000	2 273 000
Total Equity and Debt	2 585 000	2 182 000	2 177 000	4 513 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	445 000	564 000
Other Income	306 000	385 000	0	0
Revenue	306 000	385 000	445 000	564 000
Cost of Goods Sold	0	0	0	53 000
Salary Costs	0	0	0	0
Depreciation	58 000	58 000	44 000	45 000
Impairment	0	0	0	0
Expenditure	486 000	412 000	155 000	544 000
Operating Profit	−180 000	−27 000	290 000	20 000
Financial Income	0	0	0	0
Financial Costs	82 000	38 000	0	0
Financial Balance	−82 000	−38 000	0	0
Dividends	0	0	0	0
Net Income	−204 000	−50 000	240 000	20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	3 000	0	0
Real Eastate	2 257 000	2 126 000	2 175 000	2 219 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 257 000	2 126 000	2 175 000	2 219 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 264 000	2 129 000	2 175 000	2 219 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	3 000	2 000	2 266 000
Total Current Assets	322 000	53 000	2 000	2 294 000
Total Assets	2 585 000	2 182 000	2 177 000	4 513 000
Total Equity	110 000	122 000	133 000	70 000
Short-Term Group Debt	0	0	227 000	0
Total Long-Term Debt	2 369 000	1 845 000	1 810 000	2 170 000
Creditors	76 000	44 000	0	0
Unpaid Taxes	31 000	2 000	7 000	5 000
Dividends	0	0	0	0
Other Current Debt	0	169 000	0	2 268 000
Total Current Debt	106 000	214 000	234 000	2 273 000
Total Equity and Debt	2 585 000	2 182 000	2 177 000	4 513 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−185,45 %	−40,98 %	180,45 %	28,57 %
Debt-to-Equity Ratio	21,54	15,12	13,61	31
Operating Profit Margin	−58,82 %	−7,01 %	65,17 %	3,55 %
Current Ratio	3,04	0,25	0,01	1,01
Quick Ratio	3,04	0,25	0,01	1,01
Equity Ratio	0,04	0,06	0,06	0,02
Gross Profit Margin	100 %	100 %	100 %	90,6 %