PROPTECH NORWAY AS

0179 OSLO

Finances

Share Ownership

Return on Equity

73,31 %

Current Ratio

1,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 055 000	1 365 000	0	30 000
Net Income	184 000	43 000	0	24 000
Total Assets	519 000	150 000	24 000	24 000
Total Equity	251 000	67 000	24 000	24 000

Income (NOK)	2022	2021	2019
Revenue	3 055 000	1 365 000	30 000
Expenditure	2 815 000	1 302 000	6 000
Operating Profit	240 000	63 000	24 000
Financial Income	0	0	0
Financial Costs	1 000	8 000	0
Financial Balance	−1 000	−8 000	0
Earnings Before Tax	239 000	55 000	24 000
Tax	55 000	12 000	0
Net Income	184 000	43 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	519 000	150 000	24 000	24 000
Total Assets	519 000	150 000	24 000	24 000
Total Retained Equity	221 000	37 000	−6 000	−6 000
Total Equity	251 000	67 000	24 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	268 000	83 000	0	0
Total Equity and Debt	519 000	150 000	24 000	24 000

Cash flow (NOK)	2022	2021	2019
Sales Income	3 055 000	1 365 000	30 000
Other Income	0	0	0
Revenue	3 055 000	1 365 000	30 000
Cost of Goods Sold	1 440 000	59 000	6 000
Salary Costs	90 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	2 815 000	1 302 000	6 000
Operating Profit	240 000	63 000	24 000
Financial Income	0	0	0
Financial Costs	1 000	8 000	0
Financial Balance	−1 000	−8 000	0
Dividends	0	0	0
Net Income	184 000	43 000	24 000

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	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	247 000	53 000	24 000	24 000
Total Current Assets	519 000	150 000	24 000	24 000
Total Assets	519 000	150 000	24 000	24 000
Total Equity	251 000	67 000	24 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	213 000	71 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	268 000	83 000	0	0
Total Equity and Debt	519 000	150 000	24 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,31 %	64,18 %	0 %	100 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,86 %	4,62 %	-	80 %
Current Ratio	1,94	1,81	-	-
Quick Ratio	1,94	1,81	-	-
Equity Ratio	0,48	0,45	1	1
Gross Profit Margin	52,86 %	95,68 %	-	80 %