PRYDZ INTERIØR AS

7047 TRONDHEIM

Finances

Return on Equity

47,15 %

Current Ratio

3,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 955 000	1 903 000	1 456 000	1 376 000
Net Income	611 000	518 000	432 000	128 000
Total Assets	1 744 000	1 603 000	940 000	688 000
Total Equity	1 296 000	1 186 000	667 000	413 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 955 000	1 903 000	1 456 000	1 376 000
Expenditure	1 268 000	1 246 000	929 000	1 224 000
Operating Profit	687 000	657 000	527 000	153 000
Financial Income	84 000	10 000	8 000	13 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	83 000	9 000	8 000	12 000
Earnings Before Tax	771 000	667 000	535 000	165 000
Tax	160 000	148 000	103 000	37 000
Net Income	611 000	518 000	432 000	128 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 000	10 000	10 000	10 000
Total Current Assets	1 693 000	1 593 000	930 000	678 000
Total Assets	1 744 000	1 603 000	940 000	688 000
Total Retained Equity	1 196 000	1 086 000	567 000	313 000
Total Equity	1 296 000	1 186 000	667 000	413 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	448 000	417 000	273 000	275 000
Total Equity and Debt	1 744 000	1 603 000	940 000	688 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	30 000	212 000	152 000
Other Income	1 905 000	1 873 000	1 244 000	1 224 000
Revenue	1 955 000	1 903 000	1 456 000	1 376 000
Cost of Goods Sold	54 000	32 000	−99 000	69 000
Salary Costs	910 000	871 000	670 000	788 000
Depreciation	1 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 268 000	1 246 000	929 000	1 224 000
Operating Profit	687 000	657 000	527 000	153 000
Financial Income	84 000	10 000	8 000	13 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	83 000	9 000	8 000	12 000
Dividends	0	0	0	0
Net Income	611 000	518 000	432 000	128 000

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	14 000	0	0	0
Total Tangible Assets	14 000	0	0	0
Total Fiancial Fixed Assets	37 000	10 000	10 000	10 000
Total Fixed Assets	51 000	10 000	10 000	10 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 624 000	1 547 000	780 000	597 000
Total Current Assets	1 693 000	1 593 000	930 000	678 000
Total Assets	1 744 000	1 603 000	940 000	688 000
Total Equity	1 296 000	1 186 000	667 000	413 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	31 000	−1 000	17 000	58 000
Unpaid Taxes	163 000	161 000	84 000	113 000
Dividends	0	0	0	0
Other Current Debt	93 000	109 000	68 000	68 000
Total Current Debt	448 000	417 000	273 000	275 000
Total Equity and Debt	1 744 000	1 603 000	940 000	688 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,15 %	43,68 %	64,77 %	30,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	35,14 %	34,52 %	36,2 %	11,12 %
Current Ratio	3,78	3,82	3,41	2,47
Quick Ratio	3,78	3,82	3,41	2,47
Equity Ratio	0,74	0,74	0,71	0,6
Gross Profit Margin	97,24 %	98,32 %	106,8 %	94,99 %