PRAKSIS A AS

0260 OSLO

Finances

Share Ownership

Return on Equity

30,49 %

Current Ratio

2,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	816 000	614 000	811 000	624 000
Net Income	161 000	−3 000	184 000	116 000
Total Assets	901 000	696 000	783 000	465 000
Total Equity	528 000	366 000	370 000	185 000

Income (NOK)	2022	2021	2020	2019
Revenue	816 000	614 000	811 000	624 000
Expenditure	611 000	617 000	576 000	476 000
Operating Profit	205 000	−4 000	236 000	148 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Earnings Before Tax	206 000	−3 000	237 000	148 000
Tax	45 000	0	52 000	33 000
Net Income	161 000	−3 000	184 000	116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	901 000	696 000	783 000	465 000
Total Assets	901 000	696 000	783 000	465 000
Total Retained Equity	498 000	336 000	340 000	155 000
Total Equity	528 000	366 000	370 000	185 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	373 000	330 000	414 000	280 000
Total Equity and Debt	901 000	696 000	783 000	465 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	816 000	614 000	811 000	624 000
Other Income	0	0	0	0
Revenue	816 000	614 000	811 000	624 000
Cost of Goods Sold	122 000	90 000	139 000	119 000
Salary Costs	364 000	435 000	356 000	170 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	611 000	617 000	576 000	476 000
Operating Profit	205 000	−4 000	236 000	148 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	161 000	−3 000	184 000	116 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	685 000	583 000	465 000	368 000
Total Current Assets	901 000	696 000	783 000	465 000
Total Assets	901 000	696 000	783 000	465 000
Total Equity	528 000	366 000	370 000	185 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	17 000	2 000	60 000
Unpaid Taxes	190 000	201 000	190 000	88 000
Dividends	0	0	0	0
Other Current Debt	130 000	112 000	169 000	100 000
Total Current Debt	373 000	330 000	414 000	280 000
Total Equity and Debt	901 000	696 000	783 000	465 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,49 %	−0,82 %	49,73 %	62,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,12 %	−0,65 %	29,1 %	23,72 %
Current Ratio	2,42	2,11	1,89	1,66
Quick Ratio	2,42	2,11	1,89	1,66
Equity Ratio	0,59	0,53	0,47	0,4
Gross Profit Margin	85,05 %	85,34 %	82,86 %	80,93 %