PRAKTIDENT AS

1394 NESBRU

Finances

Share Ownership

Return on Equity

544,83 %

Current Ratio

0,79

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	437 000	1 095 000	0	0
Net Income	−158 000	130 000	−24 000	−154 000
Total Assets	127 000	302 000	3 000	27 000
Total Equity	−29 000	128 000	−2 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	437 000	1 095 000	0	0
Expenditure	594 000	942 000	24 000	153 000
Operating Profit	−157 000	152 000	−24 000	−154 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	0	0
Financial Balance	−1 000	−2 000	0	0
Earnings Before Tax	−158 000	150 000	−24 000	−154 000
Tax	0	20 000	0	0
Net Income	−158 000	130 000	−24 000	−154 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	−2 000	3 000	27 000
Total Current Assets	124 000	304 000	0	0
Total Assets	127 000	302 000	3 000	27 000
Total Retained Equity	−129 000	28 000	−102 000	−78 000
Total Equity	−29 000	128 000	−2 000	22 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	157 000	174 000	5 000	5 000
Total Equity and Debt	127 000	302 000	3 000	27 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	437 000	1 095 000	0	0
Other Income	0	0	0	0
Revenue	437 000	1 095 000	0	0
Cost of Goods Sold	67 000	372 000	0	188 000
Salary Costs	416 000	443 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	594 000	942 000	24 000	153 000
Operating Profit	−157 000	152 000	−24 000	−154 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	0	0
Financial Balance	−1 000	−2 000	0	0
Dividends	0	0	0	0
Net Income	−158 000	130 000	−24 000	−154 000

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	24 000
Total Tangible Assets	0	0	0	24 000
Total Fiancial Fixed Assets	3 000	−2 000	3 000	3 000
Total Fixed Assets	3 000	−2 000	3 000	27 000
Stock	41 000	13 000	0	0
Total Investments	0	0	0	0
Cash, Bank	78 000	261 000	0	0
Total Current Assets	124 000	304 000	0	0
Total Assets	127 000	302 000	3 000	27 000
Total Equity	−29 000	128 000	−2 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	29 000	68 000	0	0
Unpaid Taxes	21 000	45 000	0	0
Dividends	0	0	0	0
Other Current Debt	86 000	41 000	5 000	5 000
Total Current Debt	157 000	174 000	5 000	5 000
Total Equity and Debt	127 000	302 000	3 000	27 000

Financial indicators	2022	2021	2020	2019
Return on Equity	544,83 %	101,56 %	1 200 %	−700 %
Debt-to-Equity Ratio	−0	0	−0	0
Operating Profit Margin	−35,93 %	13,88 %	-	-
Current Ratio	0,79	1,75	0	0
Quick Ratio	1,07	1,89	0	0
Equity Ratio	−0,23	0,42	−0,67	0,81
Gross Profit Margin	84,67 %	66,03 %	-	-