PRANAS BYGG AS

1827 HOBØL

Finances

Share Ownership

Return on Equity

179,41 %

Current Ratio

0,13

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	636 000	722 000	750 000	135 000
Net Income	−61 000	18 000	56 000	27 000
Total Assets	74 000	176 000	174 000	140 000
Total Equity	−34 000	27 000	9 000	−48 000

Income (NOK)	2022	2021	2020	2019
Revenue	636 000	722 000	750 000	135 000
Expenditure	696 000	702 000	687 000	108 000
Operating Profit	−61 000	20 000	64 000	26 000
Financial Income	0	1 000	0	0
Financial Costs	0	1 000	7 000	0
Financial Balance	0	0	−7 000	0
Earnings Before Tax	−61 000	20 000	56 000	27 000
Tax	0	1 000	0	0
Net Income	−61 000	18 000	56 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	52 000	68 000	0
Total Current Assets	14 000	124 000	105 000	140 000
Total Assets	74 000	176 000	174 000	140 000
Total Retained Equity	−64 000	−3 000	−21 000	−78 000
Total Equity	−34 000	27 000	9 000	−48 000
Total Long-Term Debt	0	0	11 000	0
Total Current Debt	108 000	149 000	154 000	187 000
Total Equity and Debt	74 000	176 000	174 000	140 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	636 000	722 000	750 000	100 000
Other Income	0	0	0	35 000
Revenue	636 000	722 000	750 000	135 000
Cost of Goods Sold	4 000	20 000	8 000	0
Salary Costs	527 000	526 000	500 000	90 000
Depreciation	17 000	16 000	22 000	0
Impairment	0	0	0	0
Expenditure	696 000	702 000	687 000	108 000
Operating Profit	−61 000	20 000	64 000	26 000
Financial Income	0	1 000	0	0
Financial Costs	0	1 000	7 000	0
Financial Balance	0	0	−7 000	0
Dividends	0	0	0	0
Net Income	−61 000	18 000	56 000	27 000

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	60 000	52 000	68 000	0
Total Tangible Assets	60 000	52 000	68 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 000	52 000	68 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	14 000	72 000	105 000	105 000
Total Current Assets	14 000	124 000	105 000	140 000
Total Assets	74 000	176 000	174 000	140 000
Total Equity	−34 000	27 000	9 000	−48 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	11 000	0
Creditors	2 000	3 000	1 000	0
Unpaid Taxes	29 000	61 000	79 000	34 000
Dividends	0	0	0	0
Other Current Debt	77 000	84 000	73 000	153 000
Total Current Debt	108 000	149 000	154 000	187 000
Total Equity and Debt	74 000	176 000	174 000	140 000

Financial indicators	2022	2021	2020	2019
Return on Equity	179,41 %	66,67 %	622,22 %	−56,25 %
Debt-to-Equity Ratio	−0	0	1,22	−0
Operating Profit Margin	−9,59 %	2,77 %	8,53 %	19,26 %
Current Ratio	0,13	0,83	0,68	0,75
Quick Ratio	0,13	0,83	0,68	0,75
Equity Ratio	−0,46	0,15	0,05	−0,34
Gross Profit Margin	99,37 %	97,23 %	98,93 %	100 %