PIRRI EIENDOM AS

9470 GRATANGEN

Finances

Share Ownership

Return on Equity

7,66 %

Current Ratio

0,08

Debt-to-Equity Ratio

0,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	284 000	230 000	215 000	273 000
Net Income	68 000	14 000	38 000	−101 000
Total Assets	2 341 000	2 368 000	2 445 000	1 790 000
Total Equity	888 000	820 000	806 000	768 000

Income (NOK)	2022	2021	2020	2019
Revenue	284 000	230 000	215 000	273 000
Expenditure	164 000	178 000	148 000	381 000
Operating Profit	119 000	52 000	67 000	−107 000
Financial Income	5 000	5 000	5 000	5 000
Financial Costs	37 000	38 000	24 000	27 000
Financial Balance	−32 000	−33 000	−19 000	−22 000
Earnings Before Tax	87 000	18 000	48 000	−130 000
Tax	19 000	4 000	11 000	−29 000
Net Income	68 000	14 000	38 000	−101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 284 000	2 285 000	2 291 000	1 603 000
Total Current Assets	57 000	83 000	154 000	187 000
Total Assets	2 341 000	2 368 000	2 445 000	1 790 000
Total Retained Equity	788 000	720 000	706 000	668 000
Total Equity	888 000	820 000	806 000	768 000
Total Long-Term Debt	729 000	802 000	926 000	280 000
Total Current Debt	724 000	745 000	713 000	742 000
Total Equity and Debt	2 341 000	2 368 000	2 445 000	1 790 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	−9 000	41 000
Other Income	284 000	230 000	225 000	232 000
Revenue	284 000	230 000	215 000	273 000
Cost of Goods Sold	0	0	3 000	34 000
Salary Costs	0	0	0	100 000
Depreciation	0	2 000	2 000	2 000
Impairment	0	0	0	0
Expenditure	164 000	178 000	148 000	381 000
Operating Profit	119 000	52 000	67 000	−107 000
Financial Income	5 000	5 000	5 000	5 000
Financial Costs	37 000	38 000	24 000	27 000
Financial Balance	−32 000	−33 000	−19 000	−22 000
Dividends	0	0	0	0
Net Income	68 000	14 000	38 000	−101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	5 000	15 000
Real Eastate	2 284 000	2 284 000	2 286 000	1 588 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 284 000	2 284 000	2 286 000	1 588 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 284 000	2 285 000	2 291 000	1 603 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	21 000	38 000	123 000	147 000
Total Current Assets	57 000	83 000	154 000	187 000
Total Assets	2 341 000	2 368 000	2 445 000	1 790 000
Total Equity	888 000	820 000	806 000	768 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	729 000	802 000	926 000	280 000
Creditors	20 000	30 000	13 000	41 000
Unpaid Taxes	2 000	6 000	10 000	1 000
Dividends	0	0	0	0
Other Current Debt	690 000	710 000	690 000	701 000
Total Current Debt	724 000	745 000	713 000	742 000
Total Equity and Debt	2 341 000	2 368 000	2 445 000	1 790 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,66 %	1,71 %	4,71 %	−13,15 %
Debt-to-Equity Ratio	0,82	0,98	1,15	0,36
Operating Profit Margin	41,9 %	22,61 %	31,16 %	−39,19 %
Current Ratio	0,08	0,11	0,22	0,25
Quick Ratio	0,08	0,11	0,22	0,25
Equity Ratio	0,38	0,35	0,33	0,43
Gross Profit Margin	100 %	100 %	98,6 %	87,55 %