PROSJEKTUTVIKLING EIENDOM AS

0286 OSLO

Finances

Share Ownership

Return on Equity

26,83 %

Current Ratio

3,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	460 000	1 550 000	284 000	0
Net Income	422 000	69 000	−1 910 000	−1 613 000
Total Assets	2 258 000	1 925 000	1 435 000	3 037 000
Total Equity	1 573 000	1 150 000	1 082 000	2 992 000

Income (NOK)	2022	2021	2020	2019
Revenue	460 000	1 550 000	284 000	0
Expenditure	38 000	1 481 000	2 200 000	1 613 000
Operating Profit	422 000	69 000	−1 916 000	−1 613 000
Financial Income	0	0	5 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	5 000	0
Earnings Before Tax	422 000	69 000	−1 910 000	−1 613 000
Tax	0	0	0	0
Net Income	422 000	69 000	−1 910 000	−1 613 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	1 434 000	3 030 000
Total Current Assets	2 258 000	1 925 000	0	7 000
Total Assets	2 258 000	1 925 000	1 435 000	3 037 000
Total Retained Equity	1 473 000	1 050 000	982 000	2 892 000
Total Equity	1 573 000	1 150 000	1 082 000	2 992 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	685 000	775 000	353 000	45 000
Total Equity and Debt	2 258 000	1 925 000	1 435 000	3 037 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	460 000	1 550 000	284 000	0
Other Income	0	0	0	0
Revenue	460 000	1 550 000	284 000	0
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	38 000	1 481 000	2 200 000	1 613 000
Operating Profit	422 000	69 000	−1 916 000	−1 613 000
Financial Income	0	0	5 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	5 000	0
Dividends	0	0	0	0
Net Income	422 000	69 000	−1 910 000	−1 613 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	1 434 000	3 030 000
Total Fixed Assets	0	0	1 434 000	3 030 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	0	0	7 000
Total Current Assets	2 258 000	1 925 000	0	7 000
Total Assets	2 258 000	1 925 000	1 435 000	3 037 000
Total Equity	1 573 000	1 150 000	1 082 000	2 992 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	355 000	311 000	308 000	0
Unpaid Taxes	57 000	374 000	−5 000	−5 000
Dividends	0	0	0	0
Other Current Debt	273 000	90 000	50 000	50 000
Total Current Debt	685 000	775 000	353 000	45 000
Total Equity and Debt	2 258 000	1 925 000	1 435 000	3 037 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,83 %	6 %	−176,52 %	−53,91 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	91,74 %	4,45 %	−674,65 %	-
Current Ratio	3,3	2,48	0	0,16
Quick Ratio	3,3	2,48	0	0,16
Equity Ratio	0,7	0,6	0,75	0,99
Gross Profit Margin	100 %	100 %	100 %	-