PYRO EIENDOM AS

6280 SØVIK

Finances

Share Ownership

Return on Equity

7,69 %

Current Ratio

0,7

Debt-to-Equity Ratio

2,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 557 000	3 557 000	3 557 000	3 350 000
Net Income	398 000	532 000	780 000	936 000
Total Assets	17 644 000	18 520 000	19 318 000	19 220 000
Total Equity	5 176 000	5 768 000	6 136 000	5 897 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 557 000	3 557 000	3 557 000	3 350 000
Expenditure	2 676 000	2 618 000	2 203 000	1 754 000
Operating Profit	882 000	940 000	1 355 000	1 596 000
Financial Income	17 000	1 000	0	1 000
Financial Costs	388 000	259 000	355 000	397 000
Financial Balance	−371 000	−258 000	−355 000	−396 000
Earnings Before Tax	510 000	681 000	1 000 000	1 200 000
Tax	112 000	150 000	220 000	264 000
Net Income	398 000	532 000	780 000	936 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 415 000	17 324 000	18 250 000	19 197 000
Total Current Assets	1 229 000	1 197 000	1 067 000	23 000
Total Assets	17 644 000	18 520 000	19 318 000	19 220 000
Total Retained Equity	−1 135 000	−543 000	−175 000	−415 000
Total Equity	5 176 000	5 768 000	6 136 000	5 897 000
Total Long-Term Debt	10 712 000	11 447 000	12 179 000	12 304 000
Total Current Debt	1 756 000	1 305 000	1 003 000	1 019 000
Total Equity and Debt	17 644 000	18 520 000	19 318 000	19 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 557 000	3 557 000	3 557 000	3 350 000
Revenue	3 557 000	3 557 000	3 557 000	3 350 000
Cost of Goods Sold	0	0	0	0
Salary Costs	183 000	160 000	133 000	111 000
Depreciation	909 000	927 000	947 000	905 000
Impairment	0	0	0	0
Expenditure	2 676 000	2 618 000	2 203 000	1 754 000
Operating Profit	882 000	940 000	1 355 000	1 596 000
Financial Income	17 000	1 000	0	1 000
Financial Costs	388 000	259 000	355 000	397 000
Financial Balance	−371 000	−258 000	−355 000	−396 000
Dividends	990 000	900 000	540 000	1 540 000
Net Income	398 000	532 000	780 000	936 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 441 000	16 016 000	16 591 000	17 167 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	974 000	1 308 000	1 659 000	2 030 000
Total Tangible Assets	16 415 000	17 324 000	18 250 000	19 197 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 415 000	17 324 000	18 250 000	19 197 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 227 000	1 194 000	1 065 000	21 000
Total Current Assets	1 229 000	1 197 000	1 067 000	23 000
Total Assets	17 644 000	18 520 000	19 318 000	19 220 000
Total Equity	5 176 000	5 768 000	6 136 000	5 897 000
Short-Term Group Debt	990 000	900 000	540 000	540 000
Total Long-Term Debt	10 712 000	11 447 000	12 179 000	12 304 000
Creditors	4 000	6 000	3 000	1 000
Unpaid Taxes	141 000	147 000	148 000	132 000
Dividends	990 000	900 000	540 000	1 540 000
Other Current Debt	440 000	37 000	32 000	39 000
Total Current Debt	1 756 000	1 305 000	1 003 000	1 019 000
Total Equity and Debt	17 644 000	18 520 000	19 318 000	19 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,69 %	9,22 %	12,71 %	15,87 %
Debt-to-Equity Ratio	2,07	1,98	1,98	2,09
Operating Profit Margin	24,8 %	26,43 %	38,09 %	47,64 %
Current Ratio	0,7	0,92	1,06	0,02
Quick Ratio	0,7	0,92	1,06	0,02
Equity Ratio	0,29	0,31	0,32	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %