PRAKSIS AS

3530 RØYSE

Finances

Return on Equity

24,18 %

Current Ratio

4,99

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	625 000	0	430 000	300 000
Net Income	383 000	−10 000	3 413 000	162 000
Total Assets	1 903 000	1 241 000	4 545 000	2 171 000
Total Equity	1 584 000	1 201 000	3 011 000	798 000

Income (NOK)	2022	2021	2020	2019
Revenue	625 000	0	430 000	300 000
Expenditure	70 000	55 000	89 000	33 000
Operating Profit	555 000	−55 000	341 000	267 000
Financial Income	9 000	45 000	3 151 000	2 000
Financial Costs	57 000	0	0	48 000
Financial Balance	−48 000	45 000	3 151 000	−46 000
Earnings Before Tax	507 000	−10 000	3 492 000	221 000
Tax	124 000	0	78 000	59 000
Net Income	383 000	−10 000	3 413 000	162 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	312 000	351 000	0	1 028 000
Total Current Assets	1 591 000	890 000	4 545 000	1 143 000
Total Assets	1 903 000	1 241 000	4 545 000	2 171 000
Total Retained Equity	977 000	593 000	2 403 000	190 000
Total Equity	1 584 000	1 201 000	3 011 000	798 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	319 000	40 000	1 534 000	1 373 000
Total Equity and Debt	1 903 000	1 241 000	4 545 000	2 171 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	625 000	0	430 000	300 000
Other Income	0	0	0	0
Revenue	625 000	0	430 000	300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	70 000	55 000	89 000	33 000
Operating Profit	555 000	−55 000	341 000	267 000
Financial Income	9 000	45 000	3 151 000	2 000
Financial Costs	57 000	0	0	48 000
Financial Balance	−48 000	45 000	3 151 000	−46 000
Dividends	0	1 800 000	1 200 000	1 200 000
Net Income	383 000	−10 000	3 413 000	162 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	312 000	351 000	0	1 028 000
Total Fixed Assets	312 000	351 000	0	1 028 000
Stock	0	0	0	0
Total Investments	203 000	260 000	233 000	39 000
Cash, Bank	1 305 000	561 000	1 749 000	977 000
Total Current Assets	1 591 000	890 000	4 545 000	1 143 000
Total Assets	1 903 000	1 241 000	4 545 000	2 171 000
Total Equity	1 584 000	1 201 000	3 011 000	798 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	7 000	44 000	0
Unpaid Taxes	133 000	0	99 000	75 000
Dividends	0	1 800 000	1 200 000	1 200 000
Other Current Debt	60 000	33 000	113 000	39 000
Total Current Debt	319 000	40 000	1 534 000	1 373 000
Total Equity and Debt	1 903 000	1 241 000	4 545 000	2 171 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,18 %	−0,83 %	113,35 %	20,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	88,8 %	-	79,3 %	89 %
Current Ratio	4,99	22,25	2,96	0,83
Quick Ratio	4,99	22,25	2,96	0,83
Equity Ratio	0,83	0,97	0,66	0,37
Gross Profit Margin	100 %	-	100 %	100 %