PRAKSIS ARKITEKTER AS

7713 STEINKJER

Finances

Share Ownership

Return on Equity

−60,58 %

Current Ratio

1,37

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 790 000	9 333 000	6 375 000	7 652 000
Net Income	−378 000	880 000	−783 000	−477 000
Total Assets	2 276 000	3 665 000	2 883 000	3 545 000
Total Equity	624 000	1 002 000	1 122 000	1 905 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 790 000	9 333 000	6 375 000	7 652 000
Expenditure	9 166 000	8 432 000	7 257 000	8 111 000
Operating Profit	−376 000	901 000	−884 000	−459 000
Financial Income	5 000	4 000	9 000	12 000
Financial Costs	6 000	12 000	9 000	2 000
Financial Balance	−1 000	−8 000	0	10 000
Earnings Before Tax	−378 000	893 000	−884 000	−449 000
Tax	0	13 000	−101 000	28 000
Net Income	−378 000	880 000	−783 000	−477 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	125 000	214 000	254 000	92 000
Total Current Assets	2 151 000	3 451 000	2 629 000	3 453 000
Total Assets	2 276 000	3 665 000	2 883 000	3 545 000
Total Retained Equity	594 000	972 000	1 022 000	1 805 000
Total Equity	624 000	1 002 000	1 122 000	1 905 000
Total Long-Term Debt	76 000	160 000	243 000	0
Total Current Debt	1 575 000	2 503 000	1 518 000	1 640 000
Total Equity and Debt	2 276 000	3 665 000	2 883 000	3 545 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 616 000	9 278 000	6 375 000	7 652 000
Other Income	174 000	55 000	0	0
Revenue	8 790 000	9 333 000	6 375 000	7 652 000
Cost of Goods Sold	1 407 000	782 000	231 000	761 000
Salary Costs	6 309 000	6 306 000	5 955 000	6 317 000
Depreciation	95 000	111 000	62 000	93 000
Impairment	0	0	0	0
Expenditure	9 166 000	8 432 000	7 257 000	8 111 000
Operating Profit	−376 000	901 000	−884 000	−459 000
Financial Income	5 000	4 000	9 000	12 000
Financial Costs	6 000	12 000	9 000	2 000
Financial Balance	−1 000	−8 000	0	10 000
Dividends	0	0	0	0
Net Income	−378 000	880 000	−783 000	−477 000

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	125 000	214 000	254 000	92 000
Total Tangible Assets	125 000	214 000	254 000	92 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	125 000	214 000	254 000	92 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	736 000	650 000	867 000	1 378 000
Total Current Assets	2 151 000	3 451 000	2 629 000	3 453 000
Total Assets	2 276 000	3 665 000	2 883 000	3 545 000
Total Equity	624 000	1 002 000	1 122 000	1 905 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	76 000	160 000	243 000	0
Creditors	191 000	235 000	181 000	172 000
Unpaid Taxes	630 000	880 000	648 000	887 000
Dividends	0	0	0	0
Other Current Debt	754 000	1 376 000	689 000	581 000
Total Current Debt	1 575 000	2 503 000	1 518 000	1 640 000
Total Equity and Debt	2 276 000	3 665 000	2 883 000	3 545 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−60,58 %	87,82 %	−69,79 %	−25,04 %
Debt-to-Equity Ratio	0,12	0,16	0,22	0
Operating Profit Margin	−4,28 %	9,65 %	−13,87 %	−6 %
Current Ratio	1,37	1,38	1,73	2,11
Quick Ratio	1,37	1,38	1,73	2,11
Equity Ratio	0,27	0,27	0,39	0,54
Gross Profit Margin	83,99 %	91,62 %	96,38 %	90,05 %