PYNT AS

3772 KRAGERØ

Finances

Return on Equity

32,62 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 063 000	1 052 000	925 000	1 114 000
Net Income	168 000	171 000	479 000	382 000
Total Assets	871 000	782 000	1 214 000	908 000
Total Equity	515 000	347 000	476 000	447 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 063 000	1 052 000	925 000	1 114 000
Expenditure	916 000	874 000	342 000	625 000
Operating Profit	147 000	179 000	583 000	489 000
Financial Income	66 000	35 000	33 000	3 000
Financial Costs	12 000	4 000	10 000	2 000
Financial Balance	54 000	31 000	23 000	1 000
Earnings Before Tax	201 000	210 000	606 000	490 000
Tax	34 000	39 000	127 000	108 000
Net Income	168 000	171 000	479 000	382 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	439 000	439 000	439 000	329 000
Total Current Assets	432 000	343 000	776 000	579 000
Total Assets	871 000	782 000	1 214 000	908 000
Total Retained Equity	415 000	247 000	376 000	347 000
Total Equity	515 000	347 000	476 000	447 000
Total Long-Term Debt	0	0	0	2 000
Total Current Debt	356 000	435 000	738 000	458 000
Total Equity and Debt	871 000	782 000	1 214 000	908 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 063 000	1 052 000	925 000	1 114 000
Other Income	0	0	0	0
Revenue	1 063 000	1 052 000	925 000	1 114 000
Cost of Goods Sold	0	0	0	5 000
Salary Costs	713 000	626 000	327 000	300 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	916 000	874 000	342 000	625 000
Operating Profit	147 000	179 000	583 000	489 000
Financial Income	66 000	35 000	33 000	3 000
Financial Costs	12 000	4 000	10 000	2 000
Financial Balance	54 000	31 000	23 000	1 000
Dividends	0	300 000	450 000	100 000
Net Income	168 000	171 000	479 000	382 000

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	439 000	439 000	439 000	329 000
Total Fixed Assets	439 000	439 000	439 000	329 000
Stock	0	0	0	0
Total Investments	1 000	132 000	181 000	0
Cash, Bank	259 000	127 000	511 000	529 000
Total Current Assets	432 000	343 000	776 000	579 000
Total Assets	871 000	782 000	1 214 000	908 000
Total Equity	515 000	347 000	476 000	447 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 000
Creditors	1 000	1 000	−1 000	0
Unpaid Taxes	255 000	216 000	158 000	195 000
Dividends	0	300 000	450 000	100 000
Other Current Debt	66 000	79 000	53 000	56 000
Total Current Debt	356 000	435 000	738 000	458 000
Total Equity and Debt	871 000	782 000	1 214 000	908 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,62 %	49,28 %	100,63 %	85,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,83 %	17,02 %	63,03 %	43,9 %
Current Ratio	1,21	0,79	1,05	1,26
Quick Ratio	1,21	0,79	1,05	1,26
Equity Ratio	0,59	0,44	0,39	0,49
Gross Profit Margin	100 %	100 %	100 %	99,55 %