PRYDKUNST AS

2821 GJØVIK

Finances

Share Ownership

Return on Equity

19,49 %

Current Ratio

2,56

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 437 000	6 323 000	6 260 000	4 718 000
Net Income	393 000	389 000	843 000	−94 000
Total Assets	3 475 000	3 286 000	3 556 000	2 495 000
Total Equity	2 016 000	1 623 000	1 434 000	791 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 437 000	6 323 000	6 260 000	4 718 000
Expenditure	4 903 000	5 804 000	5 149 000	4 519 000
Operating Profit	534 000	519 000	1 111 000	200 000
Financial Income	3 000	2 000	1 000	4 000
Financial Costs	25 000	18 000	36 000	262 000
Financial Balance	−22 000	−16 000	−35 000	−258 000
Earnings Before Tax	512 000	503 000	1 076 000	−58 000
Tax	119 000	113 000	233 000	36 000
Net Income	393 000	389 000	843 000	−94 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 000	62 000	85 000	108 000
Total Current Assets	3 435 000	3 223 000	3 471 000	2 387 000
Total Assets	3 475 000	3 286 000	3 556 000	2 495 000
Total Retained Equity	1 916 000	1 523 000	1 334 000	691 000
Total Equity	2 016 000	1 623 000	1 434 000	791 000
Total Long-Term Debt	117 000	200 000	371 000	493 000
Total Current Debt	1 341 000	1 463 000	1 752 000	1 211 000
Total Equity and Debt	3 475 000	3 286 000	3 556 000	2 495 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 437 000	6 323 000	6 260 000	4 718 000
Other Income	0	0	0	0
Revenue	5 437 000	6 323 000	6 260 000	4 718 000
Cost of Goods Sold	2 493 000	3 455 000	3 431 000	2 283 000
Salary Costs	1 470 000	1 434 000	981 000	1 387 000
Depreciation	23 000	23 000	23 000	6 000
Impairment	0	0	0	0
Expenditure	4 903 000	5 804 000	5 149 000	4 519 000
Operating Profit	534 000	519 000	1 111 000	200 000
Financial Income	3 000	2 000	1 000	4 000
Financial Costs	25 000	18 000	36 000	262 000
Financial Balance	−22 000	−16 000	−35 000	−258 000
Dividends	0	200 000	200 000	0
Net Income	393 000	389 000	843 000	−94 000

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	40 000	62 000	85 000	108 000
Total Tangible Assets	40 000	62 000	85 000	108 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	40 000	62 000	85 000	108 000
Stock	2 668 000	2 342 000	2 076 000	1 922 000
Total Investments	0	0	0	0
Cash, Bank	673 000	804 000	1 255 000	401 000
Total Current Assets	3 435 000	3 223 000	3 471 000	2 387 000
Total Assets	3 475 000	3 286 000	3 556 000	2 495 000
Total Equity	2 016 000	1 623 000	1 434 000	791 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	117 000	200 000	371 000	493 000
Creditors	147 000	192 000	346 000	238 000
Unpaid Taxes	504 000	536 000	610 000	478 000
Dividends	0	200 000	200 000	0
Other Current Debt	572 000	622 000	363 000	459 000
Total Current Debt	1 341 000	1 463 000	1 752 000	1 211 000
Total Equity and Debt	3 475 000	3 286 000	3 556 000	2 495 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,49 %	23,97 %	58,79 %	−11,88 %
Debt-to-Equity Ratio	0,06	0,12	0,26	0,62
Operating Profit Margin	9,82 %	8,21 %	17,75 %	4,24 %
Current Ratio	2,56	2,2	1,98	1,97
Quick Ratio	−2,59	−3,67	−10,71	−3,36
Equity Ratio	0,58	0,49	0,4	0,32
Gross Profit Margin	54,15 %	45,36 %	45,19 %	51,61 %