PRAKT BYGG AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

56,22 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 392 000	25 857 000	18 364 000	25 606 000
Net Income	443 000	503 000	−506 000	717 000
Total Assets	15 470 000	9 238 000	6 147 000	9 745 000
Total Equity	788 000	345 000	242 000	748 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 392 000	25 857 000	18 364 000	25 606 000
Expenditure	27 828 000	25 208 000	19 013 000	24 690 000
Operating Profit	564 000	648 000	−648 000	917 000
Financial Income	6 000	1 000	4 000	9 000
Financial Costs	0	2 000	3 000	2 000
Financial Balance	6 000	−1 000	1 000	7 000
Earnings Before Tax	570 000	647 000	−647 000	923 000
Tax	126 000	144 000	−141 000	206 000
Net Income	443 000	503 000	−506 000	717 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	190 000	274 000	404 000	376 000
Total Current Assets	15 280 000	8 964 000	5 742 000	9 369 000
Total Assets	15 470 000	9 238 000	6 147 000	9 745 000
Total Retained Equity	758 000	315 000	212 000	718 000
Total Equity	788 000	345 000	242 000	748 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	14 682 000	8 894 000	5 905 000	8 998 000
Total Equity and Debt	15 470 000	9 238 000	6 147 000	9 745 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 392 000	25 857 000	18 364 000	25 606 000
Other Income	0	0	0	0
Revenue	28 392 000	25 857 000	18 364 000	25 606 000
Cost of Goods Sold	18 701 000	17 470 000	9 886 000	15 115 000
Salary Costs	7 430 000	5 932 000	7 423 000	7 688 000
Depreciation	85 000	124 000	113 000	127 000
Impairment	0	0	0	0
Expenditure	27 828 000	25 208 000	19 013 000	24 690 000
Operating Profit	564 000	648 000	−648 000	917 000
Financial Income	6 000	1 000	4 000	9 000
Financial Costs	0	2 000	3 000	2 000
Financial Balance	6 000	−1 000	1 000	7 000
Dividends	0	400 000	0	1 200 000
Net Income	443 000	503 000	−506 000	717 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	141 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	274 000	263 000	376 000
Fixtures	190 000	0	0	0
Total Tangible Assets	190 000	274 000	263 000	376 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	190 000	274 000	404 000	376 000
Stock	8 416 000	4 260 000	3 070 000	4 320 000
Total Investments	0	0	0	0
Cash, Bank	2 333 000	1 503 000	1 574 000	2 729 000
Total Current Assets	15 280 000	8 964 000	5 742 000	9 369 000
Total Assets	15 470 000	9 238 000	6 147 000	9 745 000
Total Equity	788 000	345 000	242 000	748 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 775 000	991 000	1 056 000	678 000
Unpaid Taxes	1 847 000	1 204 000	910 000	1 333 000
Dividends	0	400 000	0	1 200 000
Other Current Debt	9 933 000	6 154 000	3 939 000	5 580 000
Total Current Debt	14 682 000	8 894 000	5 905 000	8 998 000
Total Equity and Debt	15 470 000	9 238 000	6 147 000	9 745 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,22 %	145,8 %	−209,09 %	95,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,99 %	2,51 %	−3,53 %	3,58 %
Current Ratio	1,04	1,01	0,97	1,04
Quick Ratio	2,44	1,93	2,03	2
Equity Ratio	0,05	0,04	0,04	0,08
Gross Profit Margin	34,13 %	32,44 %	46,17 %	40,97 %