PROPAN PRODUKTER AS

3690 HJARTDAL

Finances

Share Ownership

Return on Equity

1,23 %

Current Ratio

1,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	30 000	15 000
Net Income	2 000	29 000	−21 000	0
Total Assets	767 000	821 000	820 000	528 000
Total Equity	163 000	161 000	132 000	152 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	30 000	15 000
Expenditure	−3 000	−34 000	45 000	14 000
Operating Profit	3 000	33 000	−16 000	0
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	3 000	33 000	−16 000	0
Tax	1 000	4 000	5 000	0
Net Income	2 000	29 000	−21 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	42 000	0	0
Total Current Assets	735 000	780 000	820 000	528 000
Total Assets	767 000	821 000	820 000	528 000
Total Retained Equity	63 000	61 000	32 000	52 000
Total Equity	163 000	161 000	132 000	152 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	604 000	660 000	688 000	376 000
Total Equity and Debt	767 000	821 000	820 000	528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	30 000	15 000
Other Income	0	0	0	0
Revenue	0	0	30 000	15 000
Cost of Goods Sold	−50 000	−23 000	−19 000	0
Salary Costs	0	0	0	0
Depreciation	10 000	8 000	0	0
Impairment	0	0	0	0
Expenditure	−3 000	−34 000	45 000	14 000
Operating Profit	3 000	33 000	−16 000	0
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	2 000	29 000	−21 000	0

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	32 000	42 000	0	0
Total Tangible Assets	32 000	42 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 000	42 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	168 000	212 000	269 000	273 000
Total Current Assets	735 000	780 000	820 000	528 000
Total Assets	767 000	821 000	820 000	528 000
Total Equity	163 000	161 000	132 000	152 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	598 000	648 000	688 000	375 000
Total Current Debt	604 000	660 000	688 000	376 000
Total Equity and Debt	767 000	821 000	820 000	528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,23 %	18,01 %	−15,91 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	−53,33 %	0 %
Current Ratio	1,22	1,18	1,19	1,4
Quick Ratio	1,22	1,18	1,19	1,4
Equity Ratio	0,21	0,2	0,16	0,29
Gross Profit Margin	-	-	163,33 %	100 %