PRO FUEL AS

0351 OSLO

Finances

Return on Equity

6,58 %

Current Ratio

0,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	906 000	884 000	880 000	864 000
Net Income	631 000	594 000	616 000	602 000
Total Assets	13 196 000	12 196 000	17 772 000	17 904 000
Total Equity	9 592 000	9 577 000	12 789 000	12 766 000

Income (NOK)	2022	2021	2020	2019
Revenue	906 000	884 000	880 000	864 000
Expenditure	61 000	48 000	21 000	39 000
Operating Profit	845 000	836 000	859 000	825 000
Financial Income	14 000	3 000	51 000	176 000
Financial Costs	51 000	78 000	120 000	229 000
Financial Balance	−37 000	−75 000	−69 000	−53 000
Earnings Before Tax	808 000	762 000	790 000	771 000
Tax	178 000	168 000	174 000	170 000
Net Income	631 000	594 000	616 000	602 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 250 000	11 254 000	14 296 000	14 952 000
Total Current Assets	1 946 000	942 000	3 476 000	2 952 000
Total Assets	13 196 000	12 196 000	17 772 000	17 904 000
Total Retained Equity	4 113 000	4 879 000	7 358 000	7 335 000
Total Equity	9 592 000	9 577 000	12 789 000	12 766 000
Total Long-Term Debt	0	0	3 150 000	3 325 000
Total Current Debt	3 604 000	2 619 000	1 833 000	1 813 000
Total Equity and Debt	13 196 000	12 196 000	17 772 000	17 904 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	906 000	884 000	880 000	864 000
Revenue	906 000	884 000	880 000	864 000
Cost of Goods Sold	26 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	61 000	48 000	21 000	39 000
Operating Profit	845 000	836 000	859 000	825 000
Financial Income	14 000	3 000	51 000	176 000
Financial Costs	51 000	78 000	120 000	229 000
Financial Balance	−37 000	−75 000	−69 000	−53 000
Dividends	0	0	0	0
Net Income	631 000	594 000	616 000	602 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	20 000	25 000	32 000
Real Eastate	1 708 000	1 708 000	3 545 000	3 545 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 708 000	1 708 000	3 545 000	3 545 000
Total Fiancial Fixed Assets	9 526 000	9 526 000	10 726 000	11 376 000
Total Fixed Assets	11 250 000	11 254 000	14 296 000	14 952 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	416 000	233 000	2 813 000	2 081 000
Total Current Assets	1 946 000	942 000	3 476 000	2 952 000
Total Assets	13 196 000	12 196 000	17 772 000	17 904 000
Total Equity	9 592 000	9 577 000	12 789 000	12 766 000
Short-Term Group Debt	3 343 000	1 739 000	761 000	735 000
Total Long-Term Debt	0	0	3 150 000	3 325 000
Creditors	15 000	0	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	247 000	880 000	1 071 000	1 078 000
Total Current Debt	3 604 000	2 619 000	1 833 000	1 813 000
Total Equity and Debt	13 196 000	12 196 000	17 772 000	17 904 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,58 %	6,2 %	4,82 %	4,72 %
Debt-to-Equity Ratio	0	0	0,25	0,26
Operating Profit Margin	93,27 %	94,57 %	97,61 %	95,49 %
Current Ratio	0,54	0,36	1,9	1,63
Quick Ratio	0,54	0,36	1,9	1,63
Equity Ratio	0,73	0,79	0,72	0,71
Gross Profit Margin	97,13 %	100 %	100 %	100 %