P3PRAXIS AS

1353 BÆRUMS VERK

Finances

Share Ownership

Return on Equity

69,96 %

Current Ratio

2,89

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 438 000	1 809 000	1 400 000	1 764 000
Net Income	708 000	273 000	44 000	342 000
Total Assets	1 542 000	1 130 000	753 000	704 000
Total Equity	1 012 000	304 000	491 000	447 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 438 000	1 809 000	1 400 000	1 764 000
Expenditure	1 529 000	1 459 000	1 343 000	1 326 000
Operating Profit	908 000	350 000	57 000	438 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	908 000	350 000	57 000	438 000
Tax	200 000	77 000	13 000	96 000
Net Income	708 000	273 000	44 000	342 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	0	0	0
Total Current Assets	1 531 000	1 130 000	753 000	704 000
Total Assets	1 542 000	1 130 000	753 000	704 000
Total Retained Equity	988 000	280 000	467 000	423 000
Total Equity	1 012 000	304 000	491 000	447 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	530 000	826 000	262 000	257 000
Total Equity and Debt	1 542 000	1 130 000	753 000	704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 438 000	1 809 000	1 400 000	1 764 000
Other Income	0	0	0	0
Revenue	2 438 000	1 809 000	1 400 000	1 764 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 376 000	1 344 000	1 238 000	1 223 000
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 529 000	1 459 000	1 343 000	1 326 000
Operating Profit	908 000	350 000	57 000	438 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	460 000	0	0
Net Income	708 000	273 000	44 000	342 000

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	11 000	0	0	0
Total Tangible Assets	11 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	936 000	816 000	452 000	704 000
Total Current Assets	1 531 000	1 130 000	753 000	704 000
Total Assets	1 542 000	1 130 000	753 000	704 000
Total Equity	1 012 000	304 000	491 000	447 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	20 000	17 000	0	5 000
Unpaid Taxes	207 000	164 000	147 000	57 000
Dividends	0	460 000	0	0
Other Current Debt	104 000	108 000	102 000	98 000
Total Current Debt	530 000	826 000	262 000	257 000
Total Equity and Debt	1 542 000	1 130 000	753 000	704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	69,96 %	89,8 %	8,96 %	76,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,24 %	19,35 %	4,07 %	24,83 %
Current Ratio	2,89	1,37	2,87	2,74
Quick Ratio	2,89	1,37	2,87	2,74
Equity Ratio	0,66	0,27	0,65	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %