PRIMABYGG OG ANLEGG AS

3057 SOLBERGELVA

Finances

Share Ownership

Return on Equity

−40,44 %

Current Ratio

0,56

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 052 000	2 351 000	2 531 000	2 466 000
Net Income	148 000	−190 000	−201 000	123 000
Total Assets	465 000	301 000	254 000	205 000
Total Equity	−366 000	−514 000	−324 000	−123 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 052 000	2 351 000	2 531 000	2 466 000
Expenditure	2 873 000	2 523 000	2 718 000	2 332 000
Operating Profit	180 000	−172 000	−187 000	133 000
Financial Income	0	0	0	0
Financial Costs	32 000	18 000	14 000	10 000
Financial Balance	−32 000	−18 000	−14 000	−10 000
Earnings Before Tax	148 000	−190 000	−201 000	123 000
Tax	0	0	0	0
Net Income	148 000	−190 000	−201 000	123 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	465 000	301 000	254 000	205 000
Total Assets	465 000	301 000	254 000	205 000
Total Retained Equity	−471 000	−619 000	−429 000	−228 000
Total Equity	−366 000	−514 000	−324 000	−123 000
Total Long-Term Debt	0	0	0	34 000
Total Current Debt	831 000	815 000	579 000	294 000
Total Equity and Debt	465 000	301 000	254 000	205 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 052 000	2 280 000	2 531 000	2 466 000
Other Income	0	71 000	0	0
Revenue	3 052 000	2 351 000	2 531 000	2 466 000
Cost of Goods Sold	1 292 000	967 000	1 214 000	743 000
Salary Costs	1 349 000	1 263 000	1 239 000	1 365 000
Depreciation	0	0	0	11 000
Impairment	0	0	0	0
Expenditure	2 873 000	2 523 000	2 718 000	2 332 000
Operating Profit	180 000	−172 000	−187 000	133 000
Financial Income	0	0	0	0
Financial Costs	32 000	18 000	14 000	10 000
Financial Balance	−32 000	−18 000	−14 000	−10 000
Dividends	0	0	0	0
Net Income	148 000	−190 000	−201 000	123 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	441 000	287 000	75 000	144 000
Total Current Assets	465 000	301 000	254 000	205 000
Total Assets	465 000	301 000	254 000	205 000
Total Equity	−366 000	−514 000	−324 000	−123 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	34 000
Creditors	140 000	445 000	66 000	0
Unpaid Taxes	261 000	157 000	121 000	173 000
Dividends	0	0	0	0
Other Current Debt	125 000	112 000	119 000	121 000
Total Current Debt	831 000	815 000	579 000	294 000
Total Equity and Debt	465 000	301 000	254 000	205 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−40,44 %	36,96 %	62,04 %	−100 %
Debt-to-Equity Ratio	−0	−0	−0	−0,28
Operating Profit Margin	5,9 %	−7,32 %	−7,39 %	5,39 %
Current Ratio	0,56	0,37	0,44	0,7
Quick Ratio	0,56	0,37	0,44	0,7
Equity Ratio	−0,79	−1,71	−1,28	−0,6
Gross Profit Margin	57,67 %	58,87 %	52,03 %	69,87 %