PRIMAR EIENDOM AS

2580 FOLLDAL

Finances

Share Ownership

Return on Equity

18,56 %

Current Ratio

3,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 661 000	3 524 000	3 550 000	4 213 000
Net Income	1 763 000	1 792 000	1 863 000	1 527 000
Total Assets	10 186 000	10 907 000	10 776 000	8 954 000
Total Equity	9 499 000	7 737 000	5 945 000	4 082 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 661 000	3 524 000	3 550 000	4 213 000
Expenditure	1 389 000	1 083 000	1 017 000	2 131 000
Operating Profit	2 271 000	2 442 000	2 534 000	2 082 000
Financial Income	29 000	6 000	5 000	6 000
Financial Costs	41 000	104 000	110 000	123 000
Financial Balance	−12 000	−98 000	−105 000	−117 000
Earnings Before Tax	2 259 000	2 344 000	2 429 000	1 965 000
Tax	496 000	552 000	566 000	438 000
Net Income	1 763 000	1 792 000	1 863 000	1 527 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 694 000	6 845 000	7 568 000	7 900 000
Total Current Assets	2 492 000	4 062 000	3 208 000	1 054 000
Total Assets	10 186 000	10 907 000	10 776 000	8 954 000
Total Retained Equity	9 399 000	7 637 000	5 845 000	3 982 000
Total Equity	9 499 000	7 737 000	5 945 000	4 082 000
Total Long-Term Debt	0	2 467 000	2 622 000	2 777 000
Total Current Debt	686 000	704 000	2 209 000	2 095 000
Total Equity and Debt	10 186 000	10 907 000	10 776 000	8 954 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	490 000
Other Income	3 661 000	3 524 000	3 550 000	3 724 000
Revenue	3 661 000	3 524 000	3 550 000	4 213 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	646 000	550 000	595 000	521 000
Impairment	0	0	0	0
Expenditure	1 389 000	1 083 000	1 017 000	2 131 000
Operating Profit	2 271 000	2 442 000	2 534 000	2 082 000
Financial Income	29 000	6 000	5 000	6 000
Financial Costs	41 000	104 000	110 000	123 000
Financial Balance	−12 000	−98 000	−105 000	−117 000
Dividends	0	0	0	0
Net Income	1 763 000	1 792 000	1 863 000	1 527 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 766 000	6 249 000	6 884 000	7 157 000
Machinery and Plant Facilities	1 887 000	546 000	624 000	673 000
Fixtures	41 000	50 000	61 000	71 000
Total Tangible Assets	7 694 000	6 845 000	7 568 000	7 900 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 694 000	6 845 000	7 568 000	7 900 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 492 000	3 864 000	3 152 000	1 005 000
Total Current Assets	2 492 000	4 062 000	3 208 000	1 054 000
Total Assets	10 186 000	10 907 000	10 776 000	8 954 000
Total Equity	9 499 000	7 737 000	5 945 000	4 082 000
Short-Term Group Debt	0	0	1 500 000	1 500 000
Total Long-Term Debt	0	2 467 000	2 622 000	2 777 000
Creditors	86 000	9 000	16 000	73 000
Unpaid Taxes	104 000	136 000	127 000	77 000
Dividends	0	0	0	0
Other Current Debt	0	6 000	0	1 000
Total Current Debt	686 000	704 000	2 209 000	2 095 000
Total Equity and Debt	10 186 000	10 907 000	10 776 000	8 954 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,56 %	23,16 %	31,34 %	37,41 %
Debt-to-Equity Ratio	0	0,32	0,44	0,68
Operating Profit Margin	62,03 %	69,3 %	71,38 %	49,42 %
Current Ratio	3,63	5,77	1,45	0,5
Quick Ratio	3,63	5,77	1,45	0,5
Equity Ratio	0,93	0,71	0,55	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %