PRAKT EIENDOM AS

8613 MO I RANA

Finances

Return on Equity

220,19 %

Current Ratio

0,76

Debt-to-Equity Ratio

6,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 366 000	504 000	462 000	504 000
Net Income	1 625 000	2 000	−70 000	−261 000
Total Assets	5 312 000	6 256 000	6 290 000	6 408 000
Total Equity	738 000	−888 000	−890 000	−820 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 366 000	504 000	462 000	504 000
Expenditure	378 000	305 000	295 000	534 000
Operating Profit	1 988 000	199 000	167 000	−30 000
Financial Income	4 000	0	0	0
Financial Costs	218 000	197 000	237 000	231 000
Financial Balance	−214 000	−197 000	−237 000	−231 000
Earnings Before Tax	1 774 000	2 000	−70 000	−261 000
Tax	149 000	0	0	0
Net Income	1 625 000	2 000	−70 000	−261 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 207 000	6 066 000	6 190 000	6 314 000
Total Current Assets	105 000	190 000	100 000	93 000
Total Assets	5 312 000	6 256 000	6 290 000	6 408 000
Total Retained Equity	683 000	−942 000	−944 000	−874 000
Total Equity	738 000	−888 000	−890 000	−820 000
Total Long-Term Debt	4 437 000	6 916 000	7 076 000	7 123 000
Total Current Debt	138 000	228 000	104 000	105 000
Total Equity and Debt	5 312 000	6 256 000	6 290 000	6 408 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 366 000	504 000	462 000	504 000
Revenue	2 366 000	504 000	462 000	504 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	121 000	124 000	124 000	124 000
Impairment	0	0	0	0
Expenditure	378 000	305 000	295 000	534 000
Operating Profit	1 988 000	199 000	167 000	−30 000
Financial Income	4 000	0	0	0
Financial Costs	218 000	197 000	237 000	231 000
Financial Balance	−214 000	−197 000	−237 000	−231 000
Dividends	0	0	0	0
Net Income	1 625 000	2 000	−70 000	−261 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 156 000	6 015 000	6 139 000	6 263 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 156 000	6 015 000	6 139 000	6 263 000
Total Fiancial Fixed Assets	51 000	51 000	51 000	51 000
Total Fixed Assets	5 207 000	6 066 000	6 190 000	6 314 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	105 000	190 000	100 000	93 000
Total Current Assets	105 000	190 000	100 000	93 000
Total Assets	5 312 000	6 256 000	6 290 000	6 408 000
Total Equity	738 000	−888 000	−890 000	−820 000
Short-Term Group Debt	113 000	113 000	89 000	89 000
Total Long-Term Debt	4 437 000	6 916 000	7 076 000	7 123 000
Creditors	15 000	106 000	6 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	9 000	9 000	10 000
Total Current Debt	138 000	228 000	104 000	105 000
Total Equity and Debt	5 312 000	6 256 000	6 290 000	6 408 000

Financial indicators	2022	2021	2020	2019
Return on Equity	220,19 %	−0,23 %	7,87 %	31,83 %
Debt-to-Equity Ratio	6,01	−7,79	−7,95	−8,69
Operating Profit Margin	84,02 %	39,48 %	36,15 %	−5,95 %
Current Ratio	0,76	0,83	0,96	0,89
Quick Ratio	0,76	0,83	0,96	0,89
Equity Ratio	0,14	−0,14	−0,14	−0,13
Gross Profit Margin	100 %	100 %	100 %	100 %