PRIMULATOR EIENDOM AS

0366 OSLO

Finances

Share Ownership

Return on Equity

7,82 %

Current Ratio

8,01

Debt-to-Equity Ratio

0,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 658 000	5 251 000	2 445 000	2 399 000
Net Income	963 000	1 449 000	104 000	244 000
Total Assets	20 631 000	19 962 000	18 011 000	17 921 000
Total Equity	12 309 000	11 346 000	9 897 000	9 793 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 658 000	5 251 000	2 445 000	2 399 000
Expenditure	2 178 000	3 254 000	2 162 000	1 877 000
Operating Profit	1 480 000	1 997 000	284 000	522 000
Financial Income	12 000	15 000	15 000	14 000
Financial Costs	257 000	153 000	165 000	223 000
Financial Balance	−245 000	−138 000	−150 000	−209 000
Earnings Before Tax	1 235 000	1 858 000	134 000	313 000
Tax	272 000	409 000	29 000	69 000
Net Income	963 000	1 449 000	104 000	244 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 385 000	15 349 000	16 313 000	16 523 000
Total Current Assets	6 246 000	4 613 000	1 698 000	1 398 000
Total Assets	20 631 000	19 962 000	18 011 000	17 921 000
Total Retained Equity	12 003 000	11 040 000	9 591 000	9 486 000
Total Equity	12 309 000	11 346 000	9 897 000	9 793 000
Total Long-Term Debt	7 542 000	7 663 000	7 776 000	7 878 000
Total Current Debt	780 000	953 000	338 000	250 000
Total Equity and Debt	20 631 000	19 962 000	18 011 000	17 921 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 658 000	5 251 000	2 445 000	2 399 000
Revenue	3 658 000	5 251 000	2 445 000	2 399 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	964 000	964 000	952 000	935 000
Impairment	0	0	0	0
Expenditure	2 178 000	3 254 000	2 162 000	1 877 000
Operating Profit	1 480 000	1 997 000	284 000	522 000
Financial Income	12 000	15 000	15 000	14 000
Financial Costs	257 000	153 000	165 000	223 000
Financial Balance	−245 000	−138 000	−150 000	−209 000
Dividends	0	0	0	0
Net Income	963 000	1 449 000	104 000	244 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 385 000	15 349 000	16 313 000	16 523 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 385 000	15 349 000	16 313 000	16 523 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 385 000	15 349 000	16 313 000	16 523 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 577 000	3 617 000	1 609 000	1 351 000
Total Current Assets	6 246 000	4 613 000	1 698 000	1 398 000
Total Assets	20 631 000	19 962 000	18 011 000	17 921 000
Total Equity	12 309 000	11 346 000	9 897 000	9 793 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 542 000	7 663 000	7 776 000	7 878 000
Creditors	224 000	195 000	184 000	45 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	163 000	236 000	23 000	41 000
Total Current Debt	780 000	953 000	338 000	250 000
Total Equity and Debt	20 631 000	19 962 000	18 011 000	17 921 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,82 %	12,77 %	1,05 %	2,49 %
Debt-to-Equity Ratio	0,61	0,68	0,79	0,8
Operating Profit Margin	40,46 %	38,03 %	11,62 %	21,76 %
Current Ratio	8,01	4,84	5,02	5,59
Quick Ratio	8,01	4,84	5,02	5,59
Equity Ratio	0,6	0,57	0,55	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %