PIPPA AS

1359 EIKSMARKA

Finances

Share Ownership

Return on Equity

54,84 %

Current Ratio

1,03

Debt-to-Equity Ratio

−3

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 332 000	6 010 000	5 469 000	5 082 000
Net Income	−102 000	174 000	9 000	−194 000
Total Assets	3 073 000	2 791 000	2 606 000	2 017 000
Total Equity	−186 000	−84 000	−257 000	−266 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 332 000	6 010 000	5 469 000	5 082 000
Expenditure	6 297 000	5 753 000	5 799 000	5 691 000
Operating Profit	35 000	257 000	49 000	−189 000
Financial Income	13 000	13 000	8 000	−1 000
Financial Costs	117 000	44 000	44 000	58 000
Financial Balance	−104 000	−31 000	−36 000	−59 000
Earnings Before Tax	−69 000	226 000	13 000	−248 000
Tax	33 000	52 000	4 000	−54 000
Net Income	−102 000	174 000	9 000	−194 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	303 000	327 000	387 000	373 000
Total Current Assets	2 770 000	2 464 000	2 219 000	1 643 000
Total Assets	3 073 000	2 791 000	2 606 000	2 017 000
Total Retained Equity	−216 000	−114 000	−287 000	−296 000
Total Equity	−186 000	−84 000	−257 000	−266 000
Total Long-Term Debt	558 000	523 000	0	−1 000
Total Current Debt	2 701 000	2 351 000	2 863 000	2 284 000
Total Equity and Debt	3 073 000	2 791 000	2 606 000	2 017 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 332 000	5 961 000	5 469 000	4 976 000
Other Income	0	49 000	0	106 000
Revenue	6 332 000	6 010 000	5 469 000	5 082 000
Cost of Goods Sold	3 806 000	3 448 000	3 453 000	3 565 000
Salary Costs	1 495 000	1 419 000	1 471 000	1 167 000
Depreciation	10 000	8 000	5 000	6 000
Impairment	0	0	0	0
Expenditure	6 297 000	5 753 000	5 799 000	5 691 000
Operating Profit	35 000	257 000	49 000	−189 000
Financial Income	13 000	13 000	8 000	−1 000
Financial Costs	117 000	44 000	44 000	58 000
Financial Balance	−104 000	−31 000	−36 000	−59 000
Dividends	0	0	0	0
Net Income	−102 000	174 000	9 000	−194 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	33 000	85 000	89 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	29 000	37 000	18 000
Total Tangible Assets	35 000	29 000	37 000	18 000
Total Fiancial Fixed Assets	269 000	265 000	265 000	265 000
Total Fixed Assets	303 000	327 000	387 000	373 000
Stock	2 322 000	1 708 000	1 744 000	1 364 000
Total Investments	−2 000	6 000	0	0
Cash, Bank	438 000	739 000	466 000	204 000
Total Current Assets	2 770 000	2 464 000	2 219 000	1 643 000
Total Assets	3 073 000	2 791 000	2 606 000	2 017 000
Total Equity	−186 000	−84 000	−257 000	−266 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	558 000	523 000	0	−1 000
Creditors	1 232 000	928 000	1 278 000	985 000
Unpaid Taxes	281 000	263 000	357 000	239 000
Dividends	0	0	0	0
Other Current Debt	1 187 000	1 159 000	1 228 000	1 059 000
Total Current Debt	2 701 000	2 351 000	2 863 000	2 284 000
Total Equity and Debt	3 073 000	2 791 000	2 606 000	2 017 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,84 %	−207,14 %	−3,5 %	72,93 %
Debt-to-Equity Ratio	−3	−6,23	−0	0
Operating Profit Margin	0,55 %	4,28 %	0,9 %	−3,72 %
Current Ratio	1,03	1,05	0,78	0,72
Quick Ratio	7,31	3,83	1,98	1,79
Equity Ratio	−0,06	−0,03	−0,1	−0,13
Gross Profit Margin	39,89 %	42,63 %	36,86 %	29,85 %