PRIORAT AS

1679 KRÅKERØY

Finances

Share Ownership

Return on Equity

−13,17 %

Current Ratio

0,02

Debt-to-Equity Ratio

1,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	812 000	2 133 000	614 000	736 000
Net Income	−543 000	857 000	−156 000	274 000
Total Assets	15 211 000	9 306 000	12 647 000	8 144 000
Total Equity	4 123 000	4 197 000	4 340 000	4 496 000

Income (NOK)	2022	2021	2020	2019
Revenue	812 000	2 133 000	614 000	736 000
Expenditure	1 516 000	942 000	801 000	386 000
Operating Profit	−704 000	1 191 000	−187 000	351 000
Financial Income	0	0	0	0
Financial Costs	223 000	92 000	9 000	0
Financial Balance	−223 000	−92 000	−9 000	0
Earnings Before Tax	−927 000	1 099 000	−196 000	351 000
Tax	−384 000	242 000	−40 000	77 000
Net Income	−543 000	857 000	−156 000	274 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 107 000	7 395 000	12 416 000	8 012 000
Total Current Assets	104 000	1 912 000	230 000	132 000
Total Assets	15 211 000	9 306 000	12 647 000	8 144 000
Total Retained Equity	3 967 000	4 041 000	4 185 000	4 340 000
Total Equity	4 123 000	4 197 000	4 340 000	4 496 000
Total Long-Term Debt	6 351 000	3 033 000	3 147 000	0
Total Current Debt	4 738 000	2 076 000	5 160 000	3 648 000
Total Equity and Debt	15 211 000	9 306 000	12 647 000	8 144 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	812 000	693 000	614 000	736 000
Other Income	0	1 440 000	0	0
Revenue	812 000	2 133 000	614 000	736 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	62 000
Depreciation	278 000	255 000	158 000	107 000
Impairment	0	0	0	0
Expenditure	1 516 000	942 000	801 000	386 000
Operating Profit	−704 000	1 191 000	−187 000	351 000
Financial Income	0	0	0	0
Financial Costs	223 000	92 000	9 000	0
Financial Balance	−223 000	−92 000	−9 000	0
Dividends	0	0	0	0
Net Income	−543 000	857 000	−156 000	274 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	103 000	0	53 000	2 000
Real Eastate	11 463 000	7 216 000	8 857 000	4 577 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	163 000	179 000	121 000	49 000
Total Tangible Assets	11 626 000	7 395 000	8 979 000	4 626 000
Total Fiancial Fixed Assets	3 378 000	0	3 384 000	3 384 000
Total Fixed Assets	15 107 000	7 395 000	12 416 000	8 012 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	98 000	1 911 000	229 000	109 000
Total Current Assets	104 000	1 912 000	230 000	132 000
Total Assets	15 211 000	9 306 000	12 647 000	8 144 000
Total Equity	4 123 000	4 197 000	4 340 000	4 496 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 351 000	3 033 000	3 147 000	0
Creditors	10 000	92 000	19 000	8 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 728 000	1 945 000	5 131 000	3 512 000
Total Current Debt	4 738 000	2 076 000	5 160 000	3 648 000
Total Equity and Debt	15 211 000	9 306 000	12 647 000	8 144 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,17 %	20,42 %	−3,59 %	6,09 %
Debt-to-Equity Ratio	1,54	0,72	0,73	0
Operating Profit Margin	−86,7 %	55,84 %	−30,46 %	47,69 %
Current Ratio	0,02	0,92	0,04	0,04
Quick Ratio	0,02	0,92	0,04	0,04
Equity Ratio	0,27	0,45	0,34	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %