PRAMLIH AS

5225 NESTTUN

Finances

Share Ownership

Return on Equity

67,64 %

Current Ratio

0,1

Debt-to-Equity Ratio

0,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 364 000	1 976 000	1 865 000	2 434 000
Net Income	1 478 000	370 000	962 000	1 213 000
Total Assets	10 178 000	8 906 000	14 228 000	11 232 000
Total Equity	2 185 000	6 238 000	5 868 000	4 906 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 364 000	1 976 000	1 865 000	2 434 000
Expenditure	686 000	1 619 000	747 000	975 000
Operating Profit	1 678 000	357 000	1 119 000	1 460 000
Financial Income	301 000	212 000	333 000	241 000
Financial Costs	84 000	96 000	219 000	145 000
Financial Balance	217 000	116 000	114 000	96 000
Earnings Before Tax	1 895 000	474 000	1 233 000	1 556 000
Tax	417 000	104 000	271 000	342 000
Net Income	1 478 000	370 000	962 000	1 213 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 571 000	8 428 000	13 370 000	9 396 000
Total Current Assets	607 000	479 000	858 000	1 836 000
Total Assets	10 178 000	8 906 000	14 228 000	11 232 000
Total Retained Equity	2 085 000	6 138 000	5 768 000	4 806 000
Total Equity	2 185 000	6 238 000	5 868 000	4 906 000
Total Long-Term Debt	1 946 000	2 482 000	8 019 000	5 534 000
Total Current Debt	6 046 000	187 000	341 000	793 000
Total Equity and Debt	10 178 000	8 906 000	14 228 000	11 232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 364 000	1 976 000	1 865 000	2 434 000
Revenue	2 364 000	1 976 000	1 865 000	2 434 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	147 000	147 000	147 000	147 000
Impairment	0	0	0	0
Expenditure	686 000	1 619 000	747 000	975 000
Operating Profit	1 678 000	357 000	1 119 000	1 460 000
Financial Income	301 000	212 000	333 000	241 000
Financial Costs	84 000	96 000	219 000	145 000
Financial Balance	217 000	116 000	114 000	96 000
Dividends	0	0	0	0
Net Income	1 478 000	370 000	962 000	1 213 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	0	0	0
Real Eastate	1 259 000	1 406 000	1 552 000	1 699 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 259 000	1 406 000	1 552 000	1 699 000
Total Fiancial Fixed Assets	8 308 000	7 022 000	11 818 000	7 697 000
Total Fixed Assets	9 571 000	8 428 000	13 370 000	9 396 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	356 000	165 000	558 000	1 229 000
Total Current Assets	607 000	479 000	858 000	1 836 000
Total Assets	10 178 000	8 906 000	14 228 000	11 232 000
Total Equity	2 185 000	6 238 000	5 868 000	4 906 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 946 000	2 482 000	8 019 000	5 534 000
Creditors	4 000	60 000	40 000	0
Unpaid Taxes	70 000	0	0	61 000
Dividends	0	0	0	0
Other Current Debt	5 972 000	9 000	17 000	433 000
Total Current Debt	6 046 000	187 000	341 000	793 000
Total Equity and Debt	10 178 000	8 906 000	14 228 000	11 232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,64 %	5,93 %	16,39 %	24,72 %
Debt-to-Equity Ratio	0,89	0,4	1,37	1,13
Operating Profit Margin	70,98 %	18,07 %	60 %	59,98 %
Current Ratio	0,1	2,56	2,52	2,32
Quick Ratio	0,1	2,56	2,52	2,32
Equity Ratio	0,21	0,7	0,41	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %