PYRAMIDEN LEGEKONTOR AS

3260 LARVIK

Finances

Share Ownership

Return on Equity

−13,11 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 119 000	3 348 000	3 607 000	3 708 000
Net Income	−16 000	−93 000	−5 000	15 000
Total Assets	1 079 000	882 000	725 000	760 000
Total Equity	122 000	138 000	231 000	237 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 119 000	3 348 000	3 607 000	3 708 000
Expenditure	4 093 000	3 468 000	3 612 000	3 687 000
Operating Profit	26 000	−119 000	−6 000	21 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	25 000	−120 000	−7 000	21 000
Tax	41 000	−26 000	−2 000	6 000
Net Income	−16 000	−93 000	−5 000	15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	54 000	85 000	87 000	143 000
Total Current Assets	1 024 000	797 000	638 000	617 000
Total Assets	1 079 000	882 000	725 000	760 000
Total Retained Equity	22 000	38 000	131 000	137 000
Total Equity	122 000	138 000	231 000	237 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	957 000	745 000	494 000	523 000
Total Equity and Debt	1 079 000	882 000	725 000	760 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	56 000	177 000	3 607 000	3 708 000
Other Income	4 063 000	3 171 000	0	0
Revenue	4 119 000	3 348 000	3 607 000	3 708 000
Cost of Goods Sold	844 000	639 000	0	0
Salary Costs	1 973 000	1 904 000	1 779 000	1 915 000
Depreciation	28 000	28 000	57 000	56 000
Impairment	0	0	0	0
Expenditure	4 093 000	3 468 000	3 612 000	3 687 000
Operating Profit	26 000	−119 000	−6 000	21 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	−16 000	−93 000	−5 000	15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	41 000	15 000	13 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	54 000	44 000	72 000	130 000
Total Tangible Assets	54 000	44 000	72 000	130 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	54 000	85 000	87 000	143 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	433 000	338 000	248 000	197 000
Total Current Assets	1 024 000	797 000	638 000	617 000
Total Assets	1 079 000	882 000	725 000	760 000
Total Equity	122 000	138 000	231 000	237 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	458 000	289 000	157 000	215 000
Unpaid Taxes	81 000	101 000	126 000	119 000
Dividends	0	0	0	0
Other Current Debt	417 000	355 000	210 000	189 000
Total Current Debt	957 000	745 000	494 000	523 000
Total Equity and Debt	1 079 000	882 000	725 000	760 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,11 %	−67,39 %	−2,16 %	6,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,63 %	−3,55 %	−0,17 %	0,57 %
Current Ratio	1,07	1,07	1,29	1,18
Quick Ratio	1,07	1,07	1,29	1,18
Equity Ratio	0,11	0,16	0,32	0,31
Gross Profit Margin	79,51 %	80,91 %	100 %	100 %