PRORIGG AS

1404 SIGGERUD

Finances

Share Ownership

Return on Equity

103,7 %

Current Ratio

0,8

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 391 000	1 637 000	0	0
Net Income	−28 000	48 000	−2 000	−15 000
Total Assets	233 000	181 000	3 000	2 000
Total Equity	−27 000	0	−48 000	−46 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 391 000	1 637 000	0	0
Expenditure	1 412 000	1 589 000	2 000	15 000
Operating Profit	−21 000	48 000	−2 000	−15 000
Financial Income	0	0	0	0
Financial Costs	7 000	0	0	0
Financial Balance	−7 000	0	0	0
Earnings Before Tax	−28 000	48 000	−2 000	−15 000
Tax	0	0	0	0
Net Income	−28 000	48 000	−2 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	64 000	0	0
Total Current Assets	207 000	117 000	3 000	2 000
Total Assets	233 000	181 000	3 000	2 000
Total Retained Equity	−57 000	−30 000	−78 000	−76 000
Total Equity	−27 000	0	−48 000	−46 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	260 000	181 000	50 000	48 000
Total Equity and Debt	233 000	181 000	3 000	2 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 391 000	1 637 000	0	0
Other Income	1 000	0	0	0
Revenue	1 391 000	1 637 000	0	0
Cost of Goods Sold	192 000	416 000	0	0
Salary Costs	938 000	736 000	0	0
Depreciation	17 000	6 000	0	0
Impairment	0	0	0	0
Expenditure	1 412 000	1 589 000	2 000	15 000
Operating Profit	−21 000	48 000	−2 000	−15 000
Financial Income	0	0	0	0
Financial Costs	7 000	0	0	0
Financial Balance	−7 000	0	0	0
Dividends	0	0	0	0
Net Income	−28 000	48 000	−2 000	−15 000

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	26 000	64 000	0	0
Total Tangible Assets	26 000	64 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 000	64 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	101 000	70 000	3 000	0
Total Current Assets	207 000	117 000	3 000	2 000
Total Assets	233 000	181 000	3 000	2 000
Total Equity	−27 000	0	−48 000	−46 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	0	0	0
Unpaid Taxes	165 000	91 000	5 000	5 000
Dividends	0	0	0	0
Other Current Debt	87 000	90 000	46 000	43 000
Total Current Debt	260 000	181 000	50 000	48 000
Total Equity and Debt	233 000	181 000	3 000	2 000

Financial indicators	2022	2021	2020	2019
Return on Equity	103,7 %	-	4,17 %	32,61 %
Debt-to-Equity Ratio	−0	-	−0	−0
Operating Profit Margin	−1,51 %	2,93 %	-	-
Current Ratio	0,8	0,65	0,06	0,04
Quick Ratio	0,8	0,65	0,06	0,04
Equity Ratio	−0,12	0	−16	−23
Gross Profit Margin	86,2 %	74,59 %	-	-