PRIMERA EIENDOMSMEGLING AS

0594 OSLO

Finances

Share Ownership

Return on Equity

422,14 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	27 200 000	23 533 000	24 099 000	17 479 000
Net Income	2 364 000	2 241 000	2 920 000	737 000
Total Assets	7 337 000	6 732 000	7 653 000	4 464 000
Total Equity	560 000	696 000	956 000	2 036 000

Income (NOK)	2022	2021	2020	2019
Revenue	27 200 000	23 533 000	24 099 000	17 479 000
Expenditure	24 099 000	20 668 000	20 323 000	16 456 000
Operating Profit	3 101 000	2 864 000	3 775 000	1 023 000
Financial Income	83 000	146 000	86 000	53 000
Financial Costs	149 000	119 000	113 000	123 000
Financial Balance	−66 000	27 000	−27 000	−70 000
Earnings Before Tax	3 035 000	2 891 000	3 748 000	953 000
Tax	671 000	650 000	828 000	216 000
Net Income	2 364 000	2 241 000	2 920 000	737 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 000	26 000	136 000	324 000
Total Current Assets	7 294 000	6 706 000	7 517 000	4 140 000
Total Assets	7 337 000	6 732 000	7 653 000	4 464 000
Total Retained Equity	460 000	596 000	856 000	−1 005 000
Total Equity	560 000	696 000	956 000	2 036 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 777 000	6 036 000	6 697 000	2 429 000
Total Equity and Debt	7 337 000	6 732 000	7 653 000	4 464 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 612 000	23 101 000	23 733 000	17 143 000
Other Income	588 000	432 000	365 000	336 000
Revenue	27 200 000	23 533 000	24 099 000	17 479 000
Cost of Goods Sold	6 494 000	5 050 000	5 118 000	4 013 000
Salary Costs	12 294 000	10 765 000	10 649 000	8 237 000
Depreciation	15 000	125 000	204 000	203 000
Impairment	0	0	0	0
Expenditure	24 099 000	20 668 000	20 323 000	16 456 000
Operating Profit	3 101 000	2 864 000	3 775 000	1 023 000
Financial Income	83 000	146 000	86 000	53 000
Financial Costs	149 000	119 000	113 000	123 000
Financial Balance	−66 000	27 000	−27 000	−70 000
Dividends	2 500 000	2 500 000	3 000 000	0
Net Income	2 364 000	2 241 000	2 920 000	737 000

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	11 000	15 000	80 000	216 000
Fixtures	32 000	11 000	55 000	108 000
Total Tangible Assets	43 000	26 000	136 000	324 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	43 000	26 000	136 000	324 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 397 000	2 600 000	2 951 000	1 746 000
Total Current Assets	7 294 000	6 706 000	7 517 000	4 140 000
Total Assets	7 337 000	6 732 000	7 653 000	4 464 000
Total Equity	560 000	696 000	956 000	2 036 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	669 000	506 000	434 000	396 000
Unpaid Taxes	1 143 000	865 000	1 002 000	786 000
Dividends	2 500 000	2 500 000	3 000 000	0
Other Current Debt	1 794 000	1 514 000	1 433 000	997 000
Total Current Debt	6 777 000	6 036 000	6 697 000	2 429 000
Total Equity and Debt	7 337 000	6 732 000	7 653 000	4 464 000

Financial indicators	2022	2021	2020	2019
Return on Equity	422,14 %	321,98 %	305,44 %	36,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,4 %	12,17 %	15,66 %	5,85 %
Current Ratio	1,08	1,11	1,12	1,7
Quick Ratio	1,08	1,11	1,12	1,7
Equity Ratio	0,08	0,1	0,12	0,46
Gross Profit Margin	76,13 %	78,54 %	78,76 %	77,04 %