PRINSDAL MALERTEAM AS

1470 LØRENSKOG

Finances

Share Ownership

Return on Equity

53,38 %

Current Ratio

2,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 696 000	2 508 000	2 546 000	2 775 000
Net Income	434 000	243 000	68 000	528 000
Total Assets	1 376 000	1 178 000	1 308 000	1 621 000
Total Equity	813 000	729 000	986 000	918 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 696 000	2 508 000	2 546 000	2 775 000
Expenditure	2 130 000	2 192 000	2 461 000	2 099 000
Operating Profit	566 000	316 000	86 000	676 000
Financial Income	0	2 000	2 000	2 000
Financial Costs	4 000	3 000	1 000	1 000
Financial Balance	−4 000	−1 000	1 000	1 000
Earnings Before Tax	561 000	315 000	87 000	677 000
Tax	127 000	72 000	19 000	149 000
Net Income	434 000	243 000	68 000	528 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	26 000	57 000	88 000
Total Current Assets	1 376 000	1 152 000	1 251 000	1 534 000
Total Assets	1 376 000	1 178 000	1 308 000	1 621 000
Total Retained Equity	783 000	699 000	956 000	888 000
Total Equity	813 000	729 000	986 000	918 000
Total Long-Term Debt	0	0	2 000	4 000
Total Current Debt	563 000	449 000	320 000	699 000
Total Equity and Debt	1 376 000	1 178 000	1 308 000	1 621 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 696 000	2 508 000	2 546 000	2 775 000
Other Income	0	0	0	0
Revenue	2 696 000	2 508 000	2 546 000	2 775 000
Cost of Goods Sold	387 000	419 000	602 000	514 000
Salary Costs	1 569 000	1 559 000	1 522 000	1 218 000
Depreciation	26 000	31 000	31 000	31 000
Impairment	0	0	0	0
Expenditure	2 130 000	2 192 000	2 461 000	2 099 000
Operating Profit	566 000	316 000	86 000	676 000
Financial Income	0	2 000	2 000	2 000
Financial Costs	4 000	3 000	1 000	1 000
Financial Balance	−4 000	−1 000	1 000	1 000
Dividends	350 000	500 000	0	200 000
Net Income	434 000	243 000	68 000	528 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	26 000	57 000	88 000
Total Tangible Assets	0	26 000	57 000	88 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	26 000	57 000	88 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 322 000	812 000	1 032 000	1 355 000
Total Current Assets	1 376 000	1 152 000	1 251 000	1 534 000
Total Assets	1 376 000	1 178 000	1 308 000	1 621 000
Total Equity	813 000	729 000	986 000	918 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	4 000
Creditors	0	25 000	40 000	39 000
Unpaid Taxes	291 000	221 000	132 000	213 000
Dividends	350 000	500 000	0	200 000
Other Current Debt	144 000	129 000	127 000	97 000
Total Current Debt	563 000	449 000	320 000	699 000
Total Equity and Debt	1 376 000	1 178 000	1 308 000	1 621 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,38 %	33,33 %	6,9 %	57,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,99 %	12,6 %	3,38 %	24,36 %
Current Ratio	2,44	2,57	3,91	2,19
Quick Ratio	2,44	2,57	3,91	2,19
Equity Ratio	0,59	0,62	0,75	0,57
Gross Profit Margin	85,65 %	83,29 %	76,36 %	81,48 %