PUDDER AGENCY AS

0157 OSLO

Finances

Share Ownership

Return on Equity

409,13 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 682 000	26 440 000	20 863 000	25 144 000
Net Income	986 000	1 225 000	714 000	1 159 000
Total Assets	3 411 000	5 418 000	3 574 000	5 067 000
Total Equity	241 000	255 000	629 000	715 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 682 000	26 440 000	20 863 000	25 144 000
Expenditure	24 409 000	24 864 000	19 944 000	23 626 000
Operating Profit	1 273 000	1 577 000	918 000	1 518 000
Financial Income	0	5 000	3 000	1 000
Financial Costs	6 000	11 000	5 000	30 000
Financial Balance	−6 000	−6 000	−2 000	−29 000
Earnings Before Tax	1 267 000	1 570 000	916 000	1 489 000
Tax	281 000	346 000	202 000	330 000
Net Income	986 000	1 225 000	714 000	1 159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	38 000	26 000	17 000
Total Current Assets	3 405 000	5 379 000	3 548 000	5 050 000
Total Assets	3 411 000	5 418 000	3 574 000	5 067 000
Total Retained Equity	211 000	225 000	599 000	685 000
Total Equity	241 000	255 000	629 000	715 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 170 000	5 163 000	2 944 000	4 351 000
Total Equity and Debt	3 411 000	5 418 000	3 574 000	5 067 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 682 000	26 440 000	20 804 000	25 144 000
Other Income	0	0	59 000	0
Revenue	25 682 000	26 440 000	20 863 000	25 144 000
Cost of Goods Sold	20 117 000	20 627 000	16 306 000	19 836 000
Salary Costs	2 596 000	2 578 000	2 268 000	2 135 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	24 409 000	24 864 000	19 944 000	23 626 000
Operating Profit	1 273 000	1 577 000	918 000	1 518 000
Financial Income	0	5 000	3 000	1 000
Financial Costs	6 000	11 000	5 000	30 000
Financial Balance	−6 000	−6 000	−2 000	−29 000
Dividends	1 000 000	1 000 000	800 000	1 000 000
Net Income	986 000	1 225 000	714 000	1 159 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	38 000	26 000	17 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 000	38 000	26 000	17 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 262 000	3 387 000	2 269 000	2 101 000
Total Current Assets	3 405 000	5 379 000	3 548 000	5 050 000
Total Assets	3 411 000	5 418 000	3 574 000	5 067 000
Total Equity	241 000	255 000	629 000	715 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 409 000	2 733 000	1 569 000	2 530 000
Unpaid Taxes	233 000	205 000	137 000	219 000
Dividends	1 000 000	1 000 000	800 000	1 000 000
Other Current Debt	280 000	866 000	228 000	272 000
Total Current Debt	3 170 000	5 163 000	2 944 000	4 351 000
Total Equity and Debt	3 411 000	5 418 000	3 574 000	5 067 000

Financial indicators	2022	2021	2020	2019
Return on Equity	409,13 %	480,39 %	113,51 %	162,1 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,96 %	5,96 %	4,4 %	6,04 %
Current Ratio	1,07	1,04	1,21	1,16
Quick Ratio	1,07	1,04	1,21	1,16
Equity Ratio	0,07	0,05	0,18	0,14
Gross Profit Margin	21,67 %	21,99 %	21,84 %	21,11 %