PRØYSENHUSET AS

2380 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

−1,64 %

Current Ratio

21,92

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 030 000	978 000	964 000	951 000
Net Income	−342 000	−161 000	−205 000	−26 000
Total Assets	21 455 000	21 874 000	22 115 000	22 271 000
Total Equity	20 914 000	21 256 000	21 416 000	21 621 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 030 000	978 000	964 000	951 000
Expenditure	1 532 000	1 204 000	1 241 000	999 000
Operating Profit	−502 000	−226 000	−277 000	−48 000
Financial Income	64 000	20 000	15 000	14 000
Financial Costs	0	0	0	0
Financial Balance	64 000	20 000	15 000	14 000
Earnings Before Tax	−438 000	−206 000	−262 000	−34 000
Tax	−96 000	−45 000	−58 000	−7 000
Net Income	−342 000	−161 000	−205 000	−26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 088 000	19 826 000	20 564 000	21 302 000
Total Current Assets	2 367 000	2 048 000	1 551 000	970 000
Total Assets	21 455 000	21 874 000	22 115 000	22 271 000
Total Retained Equity	1 481 000	1 823 000	1 983 000	2 188 000
Total Equity	20 914 000	21 256 000	21 416 000	21 621 000
Total Long-Term Debt	433 000	529 000	574 000	632 000
Total Current Debt	108 000	89 000	124 000	19 000
Total Equity and Debt	21 455 000	21 874 000	22 115 000	22 271 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 030 000	978 000	964 000	951 000
Revenue	1 030 000	978 000	964 000	951 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	738 000	738 000	738 000	738 000
Impairment	0	0	0	0
Expenditure	1 532 000	1 204 000	1 241 000	999 000
Operating Profit	−502 000	−226 000	−277 000	−48 000
Financial Income	64 000	20 000	15 000	14 000
Financial Costs	0	0	0	0
Financial Balance	64 000	20 000	15 000	14 000
Dividends	0	0	0	0
Net Income	−342 000	−161 000	−205 000	−26 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 049 000	19 773 000	20 496 000	21 219 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	39 000	54 000	68 000	83 000
Total Tangible Assets	19 088 000	19 826 000	20 564 000	21 302 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 088 000	19 826 000	20 564 000	21 302 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 338 000	1 984 000	1 521 000	970 000
Total Current Assets	2 367 000	2 048 000	1 551 000	970 000
Total Assets	21 455 000	21 874 000	22 115 000	22 271 000
Total Equity	20 914 000	21 256 000	21 416 000	21 621 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	433 000	529 000	574 000	632 000
Creditors	108 000	89 000	124 000	16 000
Unpaid Taxes	0	0	0	2 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	108 000	89 000	124 000	19 000
Total Equity and Debt	21 455 000	21 874 000	22 115 000	22 271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,64 %	−0,76 %	−0,96 %	−0,12 %
Debt-to-Equity Ratio	0,02	0,02	0,03	0,03
Operating Profit Margin	−48,74 %	−23,11 %	−28,73 %	−5,05 %
Current Ratio	21,92	23,01	12,51	51,05
Quick Ratio	21,92	23,01	12,51	51,05
Equity Ratio	0,97	0,97	0,97	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %