PIAM AS

5003 BERGEN

Finances

Share Ownership

Return on Equity

160,19 %

Current Ratio

0,6

Debt-to-Equity Ratio

4,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 114 000	5 978 000	4 919 000	5 230 000
Net Income	692 000	995 000	542 000	−280 000
Total Assets	3 589 000	3 046 000	150 000	195 000
Total Equity	432 000	600 000	−395 000	−938 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 114 000	5 978 000	4 919 000	5 230 000
Expenditure	6 119 000	4 763 000	4 365 000	5 481 000
Operating Profit	994 000	1 215 000	553 000	−251 000
Financial Income	0	0	0	0
Financial Costs	107 000	58 000	11 000	29 000
Financial Balance	−107 000	−58 000	−11 000	−29 000
Earnings Before Tax	888 000	1 158 000	542 000	−280 000
Tax	195 000	163 000	0	0
Net Income	692 000	995 000	542 000	−280 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 757 000	2 928 000	100 000	116 000
Total Current Assets	831 000	118 000	50 000	80 000
Total Assets	3 589 000	3 046 000	150 000	195 000
Total Retained Equity	402 000	570 000	−425 000	−968 000
Total Equity	432 000	600 000	−395 000	−938 000
Total Long-Term Debt	1 775 000	1 876 000	0	0
Total Current Debt	1 382 000	570 000	545 000	1 133 000
Total Equity and Debt	3 589 000	3 046 000	150 000	195 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 814 000	5 728 000	4 841 000	5 230 000
Other Income	300 000	250 000	77 000	0
Revenue	7 114 000	5 978 000	4 919 000	5 230 000
Cost of Goods Sold	2 573 000	2 189 000	1 853 000	2 020 000
Salary Costs	1 963 000	1 235 000	1 417 000	2 337 000
Depreciation	159 000	104 000	41 000	40 000
Impairment	0	0	0	0
Expenditure	6 119 000	4 763 000	4 365 000	5 481 000
Operating Profit	994 000	1 215 000	553 000	−251 000
Financial Income	0	0	0	0
Financial Costs	107 000	58 000	11 000	29 000
Financial Balance	−107 000	−58 000	−11 000	−29 000
Dividends	300 000	0	0	0
Net Income	692 000	995 000	542 000	−280 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 713 000	2 828 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	44 000	99 000	100 000	116 000
Total Tangible Assets	2 757 000	2 928 000	100 000	116 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 757 000	2 928 000	100 000	116 000
Stock	31 000	31 000	23 000	12 000
Total Investments	0	0	0	0
Cash, Bank	524 000	15 000	21 000	18 000
Total Current Assets	831 000	118 000	50 000	80 000
Total Assets	3 589 000	3 046 000	150 000	195 000
Total Equity	432 000	600 000	−395 000	−938 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 775 000	1 876 000	0	0
Creditors	63 000	11 000	34 000	167 000
Unpaid Taxes	226 000	136 000	163 000	268 000
Dividends	300 000	0	0	0
Other Current Debt	592 000	269 000	349 000	698 000
Total Current Debt	1 382 000	570 000	545 000	1 133 000
Total Equity and Debt	3 589 000	3 046 000	150 000	195 000

Financial indicators	2022	2021	2020	2019
Return on Equity	160,19 %	165,83 %	−137,22 %	29,85 %
Debt-to-Equity Ratio	4,11	3,13	−0	−0
Operating Profit Margin	13,97 %	20,32 %	11,24 %	−4,8 %
Current Ratio	0,6	0,21	0,09	0,07
Quick Ratio	0,62	0,22	0,1	0,07
Equity Ratio	0,12	0,2	−2,63	−4,81
Gross Profit Margin	63,83 %	63,38 %	62,33 %	61,38 %