SBRA PRAXIS AS

5700 VOSS

Finances

Return on Equity

96,97 %

Current Ratio

1,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 373 000	4 364 000	4 629 000	4 459 000
Net Income	2 083 000	1 770 000	1 747 000	1 595 000
Total Assets	3 804 000	3 333 000	3 743 000	2 892 000
Total Equity	2 148 000	1 464 000	994 000	1 247 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 373 000	4 364 000	4 629 000	4 459 000
Expenditure	1 749 000	2 306 000	2 329 000	2 273 000
Operating Profit	2 624 000	2 059 000	2 301 000	2 187 000
Financial Income	103 000	259 000	7 000	33 000
Financial Costs	64 000	119 000	53 000	142 000
Financial Balance	39 000	140 000	−46 000	−109 000
Earnings Before Tax	2 662 000	2 199 000	2 255 000	2 078 000
Tax	579 000	428 000	508 000	483 000
Net Income	2 083 000	1 770 000	1 747 000	1 595 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 252 000	1 245 000	1 239 000	853 000
Total Current Assets	2 552 000	2 088 000	2 503 000	2 039 000
Total Assets	3 804 000	3 333 000	3 743 000	2 892 000
Total Retained Equity	2 099 000	1 416 000	946 000	1 198 000
Total Equity	2 148 000	1 464 000	994 000	1 247 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 656 000	1 869 000	2 748 000	1 645 000
Total Equity and Debt	3 804 000	3 333 000	3 743 000	2 892 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 373 000	4 364 000	4 629 000	4 459 000
Other Income	0	0	0	0
Revenue	4 373 000	4 364 000	4 629 000	4 459 000
Cost of Goods Sold	0	0	15 000	0
Salary Costs	962 000	1 652 000	1 642 000	1 655 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 749 000	2 306 000	2 329 000	2 273 000
Operating Profit	2 624 000	2 059 000	2 301 000	2 187 000
Financial Income	103 000	259 000	7 000	33 000
Financial Costs	64 000	119 000	53 000	142 000
Financial Balance	39 000	140 000	−46 000	−109 000
Dividends	1 000 000	1 300 000	2 000 000	1 000 000
Net Income	2 083 000	1 770 000	1 747 000	1 595 000

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	1 252 000	1 245 000	1 239 000	853 000
Total Fixed Assets	1 252 000	1 245 000	1 239 000	853 000
Stock	0	0	0	0
Total Investments	507 000	481 000	307 000	358 000
Cash, Bank	1 781 000	1 264 000	1 895 000	386 000
Total Current Assets	2 552 000	2 088 000	2 503 000	2 039 000
Total Assets	3 804 000	3 333 000	3 743 000	2 892 000
Total Equity	2 148 000	1 464 000	994 000	1 247 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	104 000	11 000
Unpaid Taxes	77 000	141 000	137 000	152 000
Dividends	1 000 000	1 300 000	2 000 000	1 000 000
Other Current Debt	0	0	0	0
Total Current Debt	1 656 000	1 869 000	2 748 000	1 645 000
Total Equity and Debt	3 804 000	3 333 000	3 743 000	2 892 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96,97 %	120,9 %	175,75 %	127,91 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	60 %	47,18 %	49,71 %	49,05 %
Current Ratio	1,54	1,12	0,91	1,24
Quick Ratio	1,54	1,12	0,91	1,24
Equity Ratio	0,56	0,44	0,27	0,43
Gross Profit Margin	100 %	100 %	99,68 %	100 %