TRONDHEIM EIENDOMSUTVIKLING AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

5,96 %

Current Ratio

4,12

Debt-to-Equity Ratio

−3,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	195 000	165 000	188 000	215 000
Net Income	−218 000	−569 000	−600 000	−721 000
Total Assets	8 271 000	7 302 000	11 295 000	10 159 000
Total Equity	−3 655 000	−4 337 000	−3 768 000	−3 168 000

Income (NOK)	2022	2021	2020	2019
Revenue	195 000	165 000	188 000	215 000
Expenditure	48 000	264 000	204 000	357 000
Operating Profit	147 000	−99 000	−15 000	−142 000
Financial Income	0	0	0	0
Financial Costs	365 000	469 000	585 000	579 000
Financial Balance	−365 000	−469 000	−585 000	−579 000
Earnings Before Tax	−218 000	−569 000	−600 000	−721 000
Tax	0	0	0	0
Net Income	−218 000	−569 000	−600 000	−721 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 167 000	7 167 000	11 167 000	10 084 000
Total Current Assets	1 104 000	135 000	129 000	75 000
Total Assets	8 271 000	7 302 000	11 295 000	10 159 000
Total Retained Equity	−3 760 000	−4 441 000	−3 873 000	−3 273 000
Total Equity	−3 655 000	−4 337 000	−3 768 000	−3 168 000
Total Long-Term Debt	11 658 000	11 355 000	14 614 000	13 121 000
Total Current Debt	268 000	283 000	449 000	206 000
Total Equity and Debt	8 271 000	7 302 000	11 295 000	10 159 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	195 000	165 000	188 000	215 000
Revenue	195 000	165 000	188 000	215 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	1 000	8 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	48 000	264 000	204 000	357 000
Operating Profit	147 000	−99 000	−15 000	−142 000
Financial Income	0	0	0	0
Financial Costs	365 000	469 000	585 000	579 000
Financial Balance	−365 000	−469 000	−585 000	−579 000
Dividends	0	0	0	0
Net Income	−218 000	−569 000	−600 000	−721 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 817 000	5 817 000	11 167 000	10 084 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 817 000	5 817 000	11 167 000	10 084 000
Total Fiancial Fixed Assets	1 350 000	1 350 000	0	0
Total Fixed Assets	7 167 000	7 167 000	11 167 000	10 084 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	12 000	0
Total Current Assets	1 104 000	135 000	129 000	75 000
Total Assets	8 271 000	7 302 000	11 295 000	10 159 000
Total Equity	−3 655 000	−4 337 000	−3 768 000	−3 168 000
Short-Term Group Debt	231 000	231 000	231 000	231 000
Total Long-Term Debt	11 658 000	11 355 000	14 614 000	13 121 000
Creditors	8 000	23 000	−7 000	−29 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	29 000	29 000	225 000	4 000
Total Current Debt	268 000	283 000	449 000	206 000
Total Equity and Debt	8 271 000	7 302 000	11 295 000	10 159 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,96 %	13,12 %	15,92 %	22,76 %
Debt-to-Equity Ratio	−3,19	−2,62	−3,88	−4,14
Operating Profit Margin	75,38 %	−60 %	−7,98 %	−66,05 %
Current Ratio	4,12	0,48	0,29	0,36
Quick Ratio	4,12	0,48	0,29	0,36
Equity Ratio	−0,44	−0,59	−0,33	−0,31
Gross Profit Margin	100 %	100 %	100 %	100 %