PRO EIENDOMSUTVIKLING AS

0487 OSLO

Finances

Share Ownership

Return on Equity

9,77 %

Current Ratio

6,74

Debt-to-Equity Ratio

7,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	830 000	829 000	832 000	864 000
Net Income	139 000	−453 000	16 000	230 000
Total Assets	11 595 000	11 448 000	11 461 000	11 462 000
Total Equity	1 422 000	1 283 000	1 283 000	1 268 000

Income (NOK)	2022	2021	2020	2019
Revenue	830 000	829 000	832 000	864 000
Expenditure	268 000	1 178 000	262 000	151 000
Operating Profit	563 000	−349 000	571 000	713 000
Financial Income	5 000	9 000	4 000	5 000
Financial Costs	390 000	241 000	555 000	424 000
Financial Balance	−385 000	−232 000	−551 000	−419 000
Earnings Before Tax	178 000	−581 000	20 000	295 000
Tax	39 000	−128 000	5 000	65 000
Net Income	139 000	−453 000	16 000	230 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 423 000	10 423 000	10 423 000	10 423 000
Total Current Assets	1 173 000	1 026 000	1 038 000	1 039 000
Total Assets	11 595 000	11 448 000	11 461 000	11 462 000
Total Retained Equity	1 322 000	1 183 000	1 183 000	1 168 000
Total Equity	1 422 000	1 283 000	1 283 000	1 268 000
Total Long-Term Debt	10 000 000	10 000 000	10 000 000	10 000 000
Total Current Debt	174 000	165 000	178 000	194 000
Total Equity and Debt	11 595 000	11 448 000	11 461 000	11 462 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	830 000	829 000	832 000	864 000
Revenue	830 000	829 000	832 000	864 000
Cost of Goods Sold	124 000	70 000	51 000	60 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	268 000	1 178 000	262 000	151 000
Operating Profit	563 000	−349 000	571 000	713 000
Financial Income	5 000	9 000	4 000	5 000
Financial Costs	390 000	241 000	555 000	424 000
Financial Balance	−385 000	−232 000	−551 000	−419 000
Dividends	0	0	0	0
Net Income	139 000	−453 000	16 000	230 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 423 000	10 423 000	10 423 000	10 423 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 423 000	10 423 000	10 423 000	10 423 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 423 000	10 423 000	10 423 000	10 423 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	571 000	425 000	1 022 000	1 022 000
Total Current Assets	1 173 000	1 026 000	1 038 000	1 039 000
Total Assets	11 595 000	11 448 000	11 461 000	11 462 000
Total Equity	1 422 000	1 283 000	1 283 000	1 268 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000 000	10 000 000	10 000 000	10 000 000
Creditors	0	100 000	102 000	17 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	134 000	65 000	71 000	114 000
Total Current Debt	174 000	165 000	178 000	194 000
Total Equity and Debt	11 595 000	11 448 000	11 461 000	11 462 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,77 %	−35,31 %	1,25 %	18,14 %
Debt-to-Equity Ratio	7,03	7,79	7,79	7,89
Operating Profit Margin	67,83 %	−42,1 %	68,63 %	82,52 %
Current Ratio	6,74	6,22	5,83	5,36
Quick Ratio	6,74	6,22	5,83	5,36
Equity Ratio	0,12	0,11	0,11	0,11
Gross Profit Margin	85,06 %	91,56 %	93,87 %	93,06 %