PUGNATOR AS

0575 OSLO

Finances

Return on Equity

38,96 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	1 815 000	−1 965 000	1 218 000	−57 000
Total Assets	4 659 000	2 849 000	5 326 000	5 043 000
Total Equity	4 659 000	2 844 000	5 024 000	4 106 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	29 000	103 000	49 000	66 000
Operating Profit	−29 000	−103 000	−49 000	−66 000
Financial Income	4 000	35 000	1 267 000	9 000
Financial Costs	−1 840 000	1 897 000	0	0
Financial Balance	1 844 000	−1 862 000	1 267 000	9 000
Earnings Before Tax	1 815 000	−1 965 000	1 218 000	−57 000
Tax	0	0	0	0
Net Income	1 815 000	−1 965 000	1 218 000	−57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 041 000	2 139 000	4 041 000	4 032 000
Total Current Assets	619 000	709 000	1 284 000	1 012 000
Total Assets	4 659 000	2 849 000	5 326 000	5 043 000
Total Retained Equity	4 558 000	2 743 000	4 923 000	4 004 000
Total Equity	4 659 000	2 844 000	5 024 000	4 106 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	4 000	301 000	937 000
Total Equity and Debt	4 659 000	2 849 000	5 326 000	5 043 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	31 000	9 000	0
Salary Costs	0	0	0	0
Depreciation	4 000	6 000	8 000	0
Impairment	0	0	0	0
Expenditure	29 000	103 000	49 000	66 000
Operating Profit	−29 000	−103 000	−49 000	−66 000
Financial Income	4 000	35 000	1 267 000	9 000
Financial Costs	−1 840 000	1 897 000	0	0
Financial Balance	1 844 000	−1 862 000	1 267 000	9 000
Dividends	0	0	300 000	1 000 000
Net Income	1 815 000	−1 965 000	1 218 000	−57 000

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	4 000	10 000	0
Total Tangible Assets	0	4 000	10 000	0
Total Fiancial Fixed Assets	4 041 000	2 135 000	4 032 000	4 032 000
Total Fixed Assets	4 041 000	2 139 000	4 041 000	4 032 000
Stock	0	0	0	0
Total Investments	419 000	611 000	725 000	509 000
Cash, Bank	17 000	16 000	34 000	120 000
Total Current Assets	619 000	709 000	1 284 000	1 012 000
Total Assets	4 659 000	2 849 000	5 326 000	5 043 000
Total Equity	4 659 000	2 844 000	5 024 000	4 106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	1 000	1 000	2 000
Unpaid Taxes	0	2 000	0	0
Dividends	0	0	300 000	1 000 000
Other Current Debt	0	0	0	−64 000
Total Current Debt	0	4 000	301 000	937 000
Total Equity and Debt	4 659 000	2 849 000	5 326 000	5 043 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,96 %	−69,09 %	24,24 %	−1,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	-	177,25	4,27	1,08
Quick Ratio	-	177,25	4,27	1,08
Equity Ratio	1	1	0,94	0,81
Gross Profit Margin	-	-	-	-