PRAGMATI AS

8430 MYRE

Finances

Share Ownership

Return on Equity

91,87 %

Current Ratio

1,76

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 372 000	275 000	456 000	0
Net Income	260 000	−5 000	6 000	−2 000
Total Assets	657 000	107 000	152 000	23 000
Total Equity	283 000	23 000	28 000	23 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 372 000	275 000	456 000	0
Expenditure	1 041 000	280 000	449 000	2 000
Operating Profit	331 000	−5 000	7 000	−2 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	330 000	−5 000	7 000	−2 000
Tax	70 000	0	1 000	0
Net Income	260 000	−5 000	6 000	−2 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	657 000	107 000	152 000	23 000
Total Assets	657 000	107 000	152 000	23 000
Total Retained Equity	259 000	−1 000	4 000	−2 000
Total Equity	283 000	23 000	28 000	23 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	374 000	83 000	123 000	0
Total Equity and Debt	657 000	107 000	152 000	23 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	1 372 000	275 000	456 000	0
Other Income	0	0	0	0
Revenue	1 372 000	275 000	456 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	937 000	262 000	434 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 041 000	280 000	449 000	2 000
Operating Profit	331 000	−5 000	7 000	−2 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	260 000	−5 000	6 000	−2 000

Balance details (NOK)	2021	2020	2019	2018
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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	397 000	−30 000	79 000	23 000
Total Current Assets	657 000	107 000	152 000	23 000
Total Assets	657 000	107 000	152 000	23 000
Total Equity	283 000	23 000	28 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	0	0
Unpaid Taxes	178 000	55 000	40 000	0
Dividends	0	0	0	0
Other Current Debt	123 000	28 000	82 000	0
Total Current Debt	374 000	83 000	123 000	0
Total Equity and Debt	657 000	107 000	152 000	23 000

Financial indicators	2021	2020	2019	2018
Return on Equity	91,87 %	−21,74 %	21,43 %	−8,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,13 %	−1,82 %	1,54 %	-
Current Ratio	1,76	1,29	1,24	-
Quick Ratio	1,76	1,29	1,24	-
Equity Ratio	0,43	0,21	0,18	1
Gross Profit Margin	100 %	100 %	100 %	-