PRIMA-EIENDOM AS

1739 BORGENHAUGEN

Finances

Share Ownership

Return on Equity

28,42 %

Current Ratio

1,02

Debt-to-Equity Ratio

2,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	900 000	900 000	900 000	600 000
Net Income	386 000	427 000	448 000	235 000
Total Assets	4 417 000	4 521 000	4 900 000	4 573 000
Total Equity	1 358 000	972 000	935 000	906 000

Income (NOK)	2022	2021	2020	2019
Revenue	900 000	900 000	900 000	600 000
Expenditure	349 000	297 000	239 000	195 000
Operating Profit	552 000	603 000	661 000	405 000
Financial Income	0	0	0	4 000
Financial Costs	57 000	56 000	87 000	108 000
Financial Balance	−57 000	−56 000	−87 000	−104 000
Earnings Before Tax	495 000	547 000	574 000	301 000
Tax	109 000	120 000	126 000	66 000
Net Income	386 000	427 000	448 000	235 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 099 000	4 254 000	4 409 000	4 489 000
Total Current Assets	317 000	267 000	491 000	84 000
Total Assets	4 417 000	4 521 000	4 900 000	4 573 000
Total Retained Equity	1 258 000	872 000	835 000	806 000
Total Equity	1 358 000	972 000	935 000	906 000
Total Long-Term Debt	2 746 000	2 826 000	3 229 000	3 395 000
Total Current Debt	312 000	723 000	735 000	272 000
Total Equity and Debt	4 417 000	4 521 000	4 900 000	4 573 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	900 000	900 000	900 000	600 000
Revenue	900 000	900 000	900 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	155 000	155 000	80 000	80 000
Impairment	0	0	0	0
Expenditure	349 000	297 000	239 000	195 000
Operating Profit	552 000	603 000	661 000	405 000
Financial Income	0	0	0	4 000
Financial Costs	57 000	56 000	87 000	108 000
Financial Balance	−57 000	−56 000	−87 000	−104 000
Dividends	0	0	400 000	170 000
Net Income	386 000	427 000	448 000	235 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 099 000	4 254 000	4 409 000	4 489 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 099 000	4 254 000	4 409 000	4 489 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 099 000	4 254 000	4 409 000	4 489 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	317 000	267 000	491 000	81 000
Total Current Assets	317 000	267 000	491 000	84 000
Total Assets	4 417 000	4 521 000	4 900 000	4 573 000
Total Equity	1 358 000	972 000	935 000	906 000
Short-Term Group Debt	0	500 000	24 000	30 000
Total Long-Term Debt	2 746 000	2 826 000	3 229 000	3 395 000
Creditors	0	0	0	9 000
Unpaid Taxes	200 000	212 000	208 000	23 000
Dividends	0	0	400 000	170 000
Other Current Debt	0	0	0	0
Total Current Debt	312 000	723 000	735 000	272 000
Total Equity and Debt	4 417 000	4 521 000	4 900 000	4 573 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,42 %	43,93 %	47,91 %	25,94 %
Debt-to-Equity Ratio	2,02	2,91	3,45	3,75
Operating Profit Margin	61,33 %	67 %	73,44 %	67,5 %
Current Ratio	1,02	0,37	0,67	0,31
Quick Ratio	1,02	0,37	0,67	0,31
Equity Ratio	0,31	0,21	0,19	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %