PROKURS AS

1358 JAR

Finances

Share Ownership

Return on Equity

22,19 %

Current Ratio

6,66

Debt-to-Equity Ratio

0,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	244 000	254 000	261 000	252 000
Net Income	1 228 000	1 404 000	466 000	968 000
Total Assets	10 312 000	9 061 000	8 440 000	8 454 000
Total Equity	5 535 000	4 307 000	2 903 000	2 438 000

Income (NOK)	2022	2021	2020	2019
Revenue	244 000	254 000	261 000	252 000
Expenditure	72 000	91 000	73 000	89 000
Operating Profit	172 000	162 000	188 000	163 000
Financial Income	1 332 000	1 495 000	460 000	805 000
Financial Costs	0	0	0	0
Financial Balance	1 332 000	1 495 000	460 000	805 000
Earnings Before Tax	1 504 000	1 657 000	648 000	968 000
Tax	276 000	253 000	182 000	0
Net Income	1 228 000	1 404 000	466 000	968 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 434 000	8 434 000	8 434 000	8 434 000
Total Current Assets	1 878 000	627 000	6 000	20 000
Total Assets	10 312 000	9 061 000	8 440 000	8 454 000
Total Retained Equity	4 610 000	3 382 000	1 978 000	1 513 000
Total Equity	5 535 000	4 307 000	2 903 000	2 438 000
Total Long-Term Debt	4 495 000	4 495 000	4 495 000	4 495 000
Total Current Debt	282 000	259 000	1 041 000	1 521 000
Total Equity and Debt	10 312 000	9 061 000	8 440 000	8 454 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	244 000	254 000	261 000	252 000
Revenue	244 000	254 000	261 000	252 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	72 000	91 000	73 000	89 000
Operating Profit	172 000	162 000	188 000	163 000
Financial Income	1 332 000	1 495 000	460 000	805 000
Financial Costs	0	0	0	0
Financial Balance	1 332 000	1 495 000	460 000	805 000
Dividends	0	0	0	0
Net Income	1 228 000	1 404 000	466 000	968 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 801 000	5 801 000	5 801 000	5 801 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 801 000	5 801 000	5 801 000	5 801 000
Total Fiancial Fixed Assets	2 633 000	2 633 000	2 633 000	2 633 000
Total Fixed Assets	8 434 000	8 434 000	8 434 000	8 434 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 533 000	627 000	6 000	20 000
Total Current Assets	1 878 000	627 000	6 000	20 000
Total Assets	10 312 000	9 061 000	8 440 000	8 454 000
Total Equity	5 535 000	4 307 000	2 903 000	2 438 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 495 000	4 495 000	4 495 000	4 495 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	5 000	859 000	1 521 000
Total Current Debt	282 000	259 000	1 041 000	1 521 000
Total Equity and Debt	10 312 000	9 061 000	8 440 000	8 454 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,19 %	32,6 %	16,05 %	39,7 %
Debt-to-Equity Ratio	0,81	1,04	1,55	1,84
Operating Profit Margin	70,49 %	63,78 %	72,03 %	64,68 %
Current Ratio	6,66	2,42	0,01	0,01
Quick Ratio	6,66	2,42	0,01	0,01
Equity Ratio	0,54	0,48	0,34	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %