PRIMA SLAKT AS

4365 NÆRBØ

Finances

Share Ownership

Return on Equity

86,26 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	635 356 000	550 602 000	474 563 000	437 733 000
Net Income	12 986 000	12 264 000	11 789 000	14 589 000
Total Assets	59 060 000	71 059 000	64 523 000	66 010 000
Total Equity	15 055 000	14 954 000	14 771 000	15 990 000

Income (NOK)	2022	2021	2020	2019
Revenue	635 356 000	550 602 000	474 563 000	437 733 000
Expenditure	618 220 000	534 533 000	459 334 000	418 959 000
Operating Profit	17 136 000	16 069 000	15 229 000	18 774 000
Financial Income	164 000	195 000	373 000	427 000
Financial Costs	651 000	540 000	487 000	495 000
Financial Balance	−487 000	−345 000	−114 000	−68 000
Earnings Before Tax	16 649 000	15 724 000	15 115 000	18 705 000
Tax	3 663 000	3 459 000	3 326 000	4 116 000
Net Income	12 986 000	12 264 000	11 789 000	14 589 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	269 000	298 000	344 000	46 000
Total Current Assets	58 791 000	70 761 000	64 179 000	65 965 000
Total Assets	59 060 000	71 059 000	64 523 000	66 010 000
Total Retained Equity	3 615 000	3 514 000	3 331 000	4 550 000
Total Equity	15 055 000	14 954 000	14 771 000	15 990 000
Total Long-Term Debt	0	13 000 000	11 000 000	13 035 000
Total Current Debt	44 005 000	43 105 000	38 751 000	36 985 000
Total Equity and Debt	59 060 000	71 059 000	64 523 000	66 010 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	633 788 000	548 880 000	473 401 000	436 310 000
Other Income	1 568 000	1 722 000	1 162 000	1 423 000
Revenue	635 356 000	550 602 000	474 563 000	437 733 000
Cost of Goods Sold	586 115 000	504 898 000	431 382 000	390 640 000
Salary Costs	4 268 000	4 173 000	4 025 000	3 498 000
Depreciation	0	0	10 000	192 000
Impairment	0	0	0	0
Expenditure	618 220 000	534 533 000	459 334 000	418 959 000
Operating Profit	17 136 000	16 069 000	15 229 000	18 774 000
Financial Income	164 000	195 000	373 000	427 000
Financial Costs	651 000	540 000	487 000	495 000
Financial Balance	−487 000	−345 000	−114 000	−68 000
Dividends	0	0	0	0
Net Income	12 986 000	12 264 000	11 789 000	14 589 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	233 000	262 000	308 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	10 000
Fixtures	35 000	35 000	35 000	35 000
Total Tangible Assets	35 000	35 000	35 000	45 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	269 000	298 000	344 000	46 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	58 791 000	70 761 000	64 179 000	65 965 000
Total Assets	59 060 000	71 059 000	64 523 000	66 010 000
Total Equity	15 055 000	14 954 000	14 771 000	15 990 000
Short-Term Group Debt	24 688 000	15 544 000	16 676 000	17 922 000
Total Long-Term Debt	0	13 000 000	11 000 000	13 035 000
Creditors	15 725 000	24 997 000	19 010 000	13 685 000
Unpaid Taxes	232 000	240 000	251 000	221 000
Dividends	0	0	0	0
Other Current Debt	3 360 000	2 318 000	2 815 000	5 157 000
Total Current Debt	44 005 000	43 105 000	38 751 000	36 985 000
Total Equity and Debt	59 060 000	71 059 000	64 523 000	66 010 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,26 %	82,01 %	79,81 %	91,24 %
Debt-to-Equity Ratio	0	0,87	0,74	0,82
Operating Profit Margin	2,7 %	2,92 %	3,21 %	4,29 %
Current Ratio	1,34	1,64	1,66	1,78
Quick Ratio	1,34	1,64	1,66	1,78
Equity Ratio	0,25	0,21	0,23	0,24
Gross Profit Margin	7,75 %	8,3 %	9,1 %	10,76 %