PIONER TRAFIKKSKOLE AS

9020 TROMSDALEN

Finances

Share Ownership

Return on Equity

282,86 %

Current Ratio

0,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	294 000	274 000	358 000	297 000
Net Income	99 000	141 000	101 000	85 000
Total Assets	83 000	93 000	134 000	200 000
Total Equity	35 000	−64 000	−205 000	−307 000

Income (NOK)	2022	2021	2020	2019
Revenue	294 000	274 000	358 000	297 000
Expenditure	168 000	96 000	232 000	188 000
Operating Profit	126 000	178 000	126 000	108 000
Financial Income	2 000	3 000	5 000	6 000
Financial Costs	0	0	0	4 000
Financial Balance	2 000	3 000	5 000	2 000
Earnings Before Tax	127 000	181 000	131 000	110 000
Tax	28 000	40 000	29 000	25 000
Net Income	99 000	141 000	101 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	62 000	90 000	129 000	163 000
Total Current Assets	21 000	4 000	5 000	36 000
Total Assets	83 000	93 000	134 000	200 000
Total Retained Equity	−65 000	−164 000	−305 000	−407 000
Total Equity	35 000	−64 000	−205 000	−307 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	48 000	158 000	340 000	506 000
Total Equity and Debt	83 000	93 000	134 000	200 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	118 000	139 000
Other Income	294 000	274 000	240 000	157 000
Revenue	294 000	274 000	358 000	297 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	0	48 000	0
Depreciation	0	0	5 000	40 000
Impairment	0	0	0	0
Expenditure	168 000	96 000	232 000	188 000
Operating Profit	126 000	178 000	126 000	108 000
Financial Income	2 000	3 000	5 000	6 000
Financial Costs	0	0	0	4 000
Financial Balance	2 000	3 000	5 000	2 000
Dividends	0	0	0	0
Net Income	99 000	141 000	101 000	85 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	62 000	90 000	129 000	158 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	5 000
Total Tangible Assets	0	0	0	5 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	62 000	90 000	129 000	163 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	2 000	5 000	17 000
Total Current Assets	21 000	4 000	5 000	36 000
Total Assets	83 000	93 000	134 000	200 000
Total Equity	35 000	−64 000	−205 000	−307 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	23 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	47 000	158 000	340 000	483 000
Total Current Debt	48 000	158 000	340 000	506 000
Total Equity and Debt	83 000	93 000	134 000	200 000

Financial indicators	2022	2021	2020	2019
Return on Equity	282,86 %	−220,31 %	−49,27 %	−27,69 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	42,86 %	64,96 %	35,2 %	36,36 %
Current Ratio	0,44	0,03	0,01	0,07
Quick Ratio	0,44	0,03	0,01	0,07
Equity Ratio	0,42	−0,69	−1,53	−1,54
Gross Profit Margin	100 %	100 %	100 %	100 %