TRIO BALDER KRISTIANSUND AS

6517 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

23,32 %

Current Ratio

0,06

Debt-to-Equity Ratio

0,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 062 000	1 062 000	973 000	1 062 000
Net Income	483 000	825 000	507 000	552 000
Total Assets	5 705 000	8 710 000	5 864 000	7 704 000
Total Equity	2 071 000	1 588 000	1 763 000	1 256 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 062 000	1 062 000	973 000	1 062 000
Expenditure	185 000	215 000	155 000	192 000
Operating Profit	877 000	847 000	818 000	871 000
Financial Income	0	26 000	0	0
Financial Costs	72 000	0	166 000	162 000
Financial Balance	−72 000	26 000	−166 000	−162 000
Earnings Before Tax	805 000	873 000	651 000	709 000
Tax	322 000	48 000	144 000	156 000
Net Income	483 000	825 000	507 000	552 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 604 000	8 584 000	5 864 000	7 700 000
Total Current Assets	101 000	126 000	0	4 000
Total Assets	5 705 000	8 710 000	5 864 000	7 704 000
Total Retained Equity	1 971 000	1 488 000	1 663 000	1 156 000
Total Equity	2 071 000	1 588 000	1 763 000	1 256 000
Total Long-Term Debt	2 019 000	2 092 000	3 237 000	5 363 000
Total Current Debt	1 616 000	5 031 000	864 000	1 086 000
Total Equity and Debt	5 705 000	8 710 000	5 864 000	7 704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 062 000	1 062 000	973 000	1 062 000
Revenue	1 062 000	1 062 000	973 000	1 062 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	2 000	7 000	0
Depreciation	134 000	131 000	126 000	125 000
Impairment	0	0	0	0
Expenditure	185 000	215 000	155 000	192 000
Operating Profit	877 000	847 000	818 000	871 000
Financial Income	0	26 000	0	0
Financial Costs	72 000	0	166 000	162 000
Financial Balance	−72 000	26 000	−166 000	−162 000
Dividends	0	1 000 000	0	550 000
Net Income	483 000	825 000	507 000	552 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 962 000	5 086 000	5 211 000	5 336 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	25 000	34 000	23 000	0
Total Tangible Assets	4 987 000	5 121 000	5 234 000	5 336 000
Total Fiancial Fixed Assets	618 000	3 463 000	629 000	2 365 000
Total Fixed Assets	5 604 000	8 584 000	5 864 000	7 700 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	101 000	126 000	0	4 000
Total Current Assets	101 000	126 000	0	4 000
Total Assets	5 705 000	8 710 000	5 864 000	7 704 000
Total Equity	2 071 000	1 588 000	1 763 000	1 256 000
Short-Term Group Debt	1 224 000	3 750 000	550 000	0
Total Long-Term Debt	2 019 000	2 092 000	3 237 000	5 363 000
Creditors	50 000	50 000	71 000	73 000
Unpaid Taxes	43 000	38 000	20 000	271 000
Dividends	0	1 000 000	0	550 000
Other Current Debt	117 000	119 000	78 000	34 000
Total Current Debt	1 616 000	5 031 000	864 000	1 086 000
Total Equity and Debt	5 705 000	8 710 000	5 864 000	7 704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,32 %	51,95 %	28,76 %	43,95 %
Debt-to-Equity Ratio	0,97	1,32	1,84	4,27
Operating Profit Margin	82,58 %	79,76 %	84,07 %	82,02 %
Current Ratio	0,06	0,03	0	0
Quick Ratio	0,06	0,03	0	0
Equity Ratio	0,36	0,18	0,3	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %