TROLLTIND UTVIKLING AS

6600 SUNNDALSØRA

Finances

Share Ownership

Return on Equity

−78,13 %

Current Ratio

41,21

Debt-to-Equity Ratio

41,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	591 000	591 000	385 000	1 958 000
Net Income	−150 000	−119 000	−407 000	104 000
Total Assets	8 325 000	8 422 000	8 734 000	8 876 000
Total Equity	192 000	342 000	−39 000	368 000

Income (NOK)	2022	2021	2020	2019
Revenue	591 000	591 000	385 000	1 958 000
Expenditure	440 000	499 000	527 000	1 440 000
Operating Profit	151 000	91 000	−142 000	518 000
Financial Income	0	0	1 000	0
Financial Costs	301 000	211 000	265 000	415 000
Financial Balance	−301 000	−211 000	−264 000	−415 000
Earnings Before Tax	−150 000	−119 000	−407 000	104 000
Tax	0	0	0	0
Net Income	−150 000	−119 000	−407 000	104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	8 325 000	8 422 000	8 734 000	8 876 000
Total Assets	8 325 000	8 422 000	8 734 000	8 876 000
Total Retained Equity	−764 000	−614 000	−495 000	−88 000
Total Equity	192 000	342 000	−39 000	368 000
Total Long-Term Debt	7 931 000	8 045 000	8 664 000	8 454 000
Total Current Debt	202 000	36 000	109 000	53 000
Total Equity and Debt	8 325 000	8 422 000	8 734 000	8 876 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	591 000	591 000	385 000	1 958 000
Other Income	0	0	0	0
Revenue	591 000	591 000	385 000	1 958 000
Cost of Goods Sold	277 000	277 000	288 000	1 209 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	440 000	499 000	527 000	1 440 000
Operating Profit	151 000	91 000	−142 000	518 000
Financial Income	0	0	1 000	0
Financial Costs	301 000	211 000	265 000	415 000
Financial Balance	−301 000	−211 000	−264 000	−415 000
Dividends	0	0	0	0
Net Income	−150 000	−119 000	−407 000	104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	8 159 000	8 264 000	8 462 000	8 012 000
Total Investments	0	0	0	0
Cash, Bank	165 000	158 000	164 000	476 000
Total Current Assets	8 325 000	8 422 000	8 734 000	8 876 000
Total Assets	8 325 000	8 422 000	8 734 000	8 876 000
Total Equity	192 000	342 000	−39 000	368 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 931 000	8 045 000	8 664 000	8 454 000
Creditors	63 000	23 000	109 000	43 000
Unpaid Taxes	0	12 000	0	11 000
Dividends	0	0	0	0
Other Current Debt	139 000	0	0	0
Total Current Debt	202 000	36 000	109 000	53 000
Total Equity and Debt	8 325 000	8 422 000	8 734 000	8 876 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−78,13 %	−34,8 %	1 043,59 %	28,26 %
Debt-to-Equity Ratio	41,31	23,52	−222,15	22,97
Operating Profit Margin	25,55 %	15,4 %	−36,88 %	26,46 %
Current Ratio	41,21	233,94	80,13	167,47
Quick Ratio	−1,05	−1,02	−1,05	−1,12
Equity Ratio	0,02	0,04	−0	0,04
Gross Profit Margin	53,13 %	53,13 %	25,19 %	38,25 %