PRAKTIVA AS

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

3,18 %

Current Ratio

0,68

Debt-to-Equity Ratio

1,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 530 000	2 344 000	2 201 000	2 171 000
Net Income	366 000	450 000	−156 000	567 000
Total Assets	29 762 000	29 966 000	29 982 000	27 941 000
Total Equity	11 519 000	11 903 000	12 363 000	12 919 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 530 000	2 344 000	2 201 000	2 171 000
Expenditure	1 417 000	1 291 000	986 000	758 000
Operating Profit	1 112 000	1 054 000	1 215 000	1 413 000
Financial Income	2 000	0	2 000	4 000
Financial Costs	645 000	494 000	1 219 000	690 000
Financial Balance	−643 000	−494 000	−1 217 000	−686 000
Earnings Before Tax	469 000	559 000	−3 000	726 000
Tax	103 000	109 000	153 000	160 000
Net Income	366 000	450 000	−156 000	567 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 067 000	29 067 000	29 806 000	26 973 000
Total Current Assets	694 000	899 000	176 000	968 000
Total Assets	29 762 000	29 966 000	29 982 000	27 941 000
Total Retained Equity	10 539 000	10 923 000	11 383 000	11 939 000
Total Equity	11 519 000	11 903 000	12 363 000	12 919 000
Total Long-Term Debt	17 219 000	17 219 000	17 219 000	14 746 000
Total Current Debt	1 024 000	845 000	401 000	276 000
Total Equity and Debt	29 762 000	29 966 000	29 982 000	27 941 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 530 000	2 344 000	2 201 000	2 171 000
Other Income	0	0	0	0
Revenue	2 530 000	2 344 000	2 201 000	2 171 000
Cost of Goods Sold	0	0	0	0
Salary Costs	273 000	100 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 417 000	1 291 000	986 000	758 000
Operating Profit	1 112 000	1 054 000	1 215 000	1 413 000
Financial Income	2 000	0	2 000	4 000
Financial Costs	645 000	494 000	1 219 000	690 000
Financial Balance	−643 000	−494 000	−1 217 000	−686 000
Dividends	750 000	0	0	0
Net Income	366 000	450 000	−156 000	567 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 067 000	29 067 000	29 067 000	25 952 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	29 067 000	29 067 000	29 067 000	25 952 000
Total Fiancial Fixed Assets	0	0	738 000	1 021 000
Total Fixed Assets	29 067 000	29 067 000	29 806 000	26 973 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	595 000	865 000	174 000	263 000
Total Current Assets	694 000	899 000	176 000	968 000
Total Assets	29 762 000	29 966 000	29 982 000	27 941 000
Total Equity	11 519 000	11 903 000	12 363 000	12 919 000
Short-Term Group Debt	750 000	0	0	0
Total Long-Term Debt	17 219 000	17 219 000	17 219 000	14 746 000
Creditors	11 000	35 000	8 000	19 000
Unpaid Taxes	9 000	5 000	0	0
Dividends	750 000	0	0	0
Other Current Debt	151 000	696 000	393 000	88 000
Total Current Debt	1 024 000	845 000	401 000	276 000
Total Equity and Debt	29 762 000	29 966 000	29 982 000	27 941 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,18 %	3,78 %	−1,26 %	4,39 %
Debt-to-Equity Ratio	1,49	1,45	1,39	1,14
Operating Profit Margin	43,95 %	44,97 %	55,2 %	65,09 %
Current Ratio	0,68	1,06	0,44	3,51
Quick Ratio	0,68	1,06	0,44	3,51
Equity Ratio	0,39	0,4	0,41	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %