PROTOJOUR AS

0980 OSLO

Finances

Share Ownership

Return on Equity

61,67 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 221 000	7 075 000	3 501 000	2 954 000
Net Income	1 950 000	1 412 000	489 000	397 000
Total Assets	6 521 000	3 535 000	1 834 000	1 320 000
Total Equity	3 162 000	1 212 000	1 078 000	588 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 221 000	7 075 000	3 501 000	2 954 000
Expenditure	6 722 000	5 257 000	2 875 000	2 448 000
Operating Profit	2 499 000	1 818 000	626 000	506 000
Financial Income	6 000	1 000	1 000	2 000
Financial Costs	1 000	0	0	0
Financial Balance	5 000	1 000	1 000	2 000
Earnings Before Tax	2 503 000	1 819 000	627 000	508 000
Tax	554 000	407 000	138 000	112 000
Net Income	1 950 000	1 412 000	489 000	397 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 160 000	504 000	254 000	63 000
Total Current Assets	5 362 000	3 031 000	1 580 000	1 258 000
Total Assets	6 521 000	3 535 000	1 834 000	1 320 000
Total Retained Equity	3 132 000	1 182 000	1 048 000	558 000
Total Equity	3 162 000	1 212 000	1 078 000	588 000
Total Long-Term Debt	10 000	11 000	0	0
Total Current Debt	3 350 000	2 312 000	757 000	732 000
Total Equity and Debt	6 521 000	3 535 000	1 834 000	1 320 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 221 000	7 075 000	3 501 000	2 954 000
Other Income	0	0	0	0
Revenue	9 221 000	7 075 000	3 501 000	2 954 000
Cost of Goods Sold	0	0	4 000	0
Salary Costs	5 971 000	4 571 000	2 248 000	2 142 000
Depreciation	169 000	49 000	14 000	11 000
Impairment	0	0	0	0
Expenditure	6 722 000	5 257 000	2 875 000	2 448 000
Operating Profit	2 499 000	1 818 000	626 000	506 000
Financial Income	6 000	1 000	1 000	2 000
Financial Costs	1 000	0	0	0
Financial Balance	5 000	1 000	1 000	2 000
Dividends	0	1 000 000	0	0
Net Income	1 950 000	1 412 000	489 000	397 000

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	428 000	283 000	33 000	27 000
Total Tangible Assets	428 000	283 000	33 000	27 000
Total Fiancial Fixed Assets	731 000	221 000	221 000	36 000
Total Fixed Assets	1 160 000	504 000	254 000	63 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 993 000	1 019 000	453 000	583 000
Total Current Assets	5 362 000	3 031 000	1 580 000	1 258 000
Total Assets	6 521 000	3 535 000	1 834 000	1 320 000
Total Equity	3 162 000	1 212 000	1 078 000	588 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	11 000	0	0
Creditors	22 000	132 000	2 000	0
Unpaid Taxes	985 000	564 000	382 000	389 000
Dividends	0	1 000 000	0	0
Other Current Debt	1 787 000	1 303 000	236 000	231 000
Total Current Debt	3 350 000	2 312 000	757 000	732 000
Total Equity and Debt	6 521 000	3 535 000	1 834 000	1 320 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,67 %	116,5 %	45,36 %	67,52 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	27,1 %	25,7 %	17,88 %	17,13 %
Current Ratio	1,6	1,31	2,09	1,72
Quick Ratio	1,6	1,31	2,09	1,72
Equity Ratio	0,48	0,34	0,59	0,45
Gross Profit Margin	100 %	100 %	99,89 %	100 %