PRAXIS EIENDOM AS

3114 TØNSBERG

Finances

Share Ownership

Return on Equity

10,89 %

Current Ratio

0,78

Debt-to-Equity Ratio

1,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	390 000	348 000	340 000	335 000
Net Income	160 000	142 000	119 000	116 000
Total Assets	3 910 000	4 046 000	4 180 000	4 353 000
Total Equity	1 469 000	1 499 000	1 518 000	1 540 000

Income (NOK)	2022	2021	2020	2019
Revenue	390 000	348 000	340 000	335 000
Expenditure	149 000	150 000	164 000	148 000
Operating Profit	241 000	198 000	176 000	187 000
Financial Income	61 000	61 000	64 000	64 000
Financial Costs	97 000	77 000	87 000	103 000
Financial Balance	−36 000	−16 000	−23 000	−39 000
Earnings Before Tax	206 000	182 000	153 000	148 000
Tax	45 000	40 000	34 000	33 000
Net Income	160 000	142 000	119 000	116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 701 000	3 863 000	4 105 000	4 328 000
Total Current Assets	209 000	183 000	75 000	25 000
Total Assets	3 910 000	4 046 000	4 180 000	4 353 000
Total Retained Equity	1 422 000	1 452 000	1 471 000	1 493 000
Total Equity	1 469 000	1 499 000	1 518 000	1 540 000
Total Long-Term Debt	2 173 000	2 317 000	2 460 000	2 635 000
Total Current Debt	268 000	230 000	202 000	178 000
Total Equity and Debt	3 910 000	4 046 000	4 180 000	4 353 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	390 000	348 000	340 000	335 000
Revenue	390 000	348 000	340 000	335 000
Cost of Goods Sold	2 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	117 000	121 000	121 000	118 000
Impairment	0	0	0	0
Expenditure	149 000	150 000	164 000	148 000
Operating Profit	241 000	198 000	176 000	187 000
Financial Income	61 000	61 000	64 000	64 000
Financial Costs	97 000	77 000	87 000	103 000
Financial Balance	−36 000	−16 000	−23 000	−39 000
Dividends	0	0	0	0
Net Income	160 000	142 000	119 000	116 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 556 000	1 669 000	1 786 000	1 904 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	11 000	15 000	18 000
Total Tangible Assets	1 563 000	1 680 000	1 801 000	1 922 000
Total Fiancial Fixed Assets	2 138 000	2 183 000	2 304 000	2 406 000
Total Fixed Assets	3 701 000	3 863 000	4 105 000	4 328 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	209 000	183 000	75 000	25 000
Total Current Assets	209 000	183 000	75 000	25 000
Total Assets	3 910 000	4 046 000	4 180 000	4 353 000
Total Equity	1 469 000	1 499 000	1 518 000	1 540 000
Short-Term Group Debt	244 000	206 000	181 000	166 000
Total Long-Term Debt	2 173 000	2 317 000	2 460 000	2 635 000
Creditors	1 000	2 000	2 000	0
Unpaid Taxes	15 000	15 000	13 000	7 000
Dividends	0	0	0	0
Other Current Debt	8 000	6 000	6 000	5 000
Total Current Debt	268 000	230 000	202 000	178 000
Total Equity and Debt	3 910 000	4 046 000	4 180 000	4 353 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,89 %	9,47 %	7,84 %	7,53 %
Debt-to-Equity Ratio	1,48	1,55	1,62	1,71
Operating Profit Margin	61,79 %	56,9 %	51,76 %	55,82 %
Current Ratio	0,78	0,8	0,37	0,14
Quick Ratio	0,78	0,8	0,37	0,14
Equity Ratio	0,38	0,37	0,36	0,35
Gross Profit Margin	99,49 %	100 %	100 %	100 %