MACPAINT AS

0986 OSLO

Finances

Share Ownership

Return on Equity

23,51 %

Current Ratio

0,32

Debt-to-Equity Ratio

0,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 060 000	5 685 000	5 702 000	5 719 000
Net Income	407 000	47 000	539 000	1 906 000
Total Assets	4 586 000	5 681 000	5 266 000	3 764 000
Total Equity	1 731 000	1 956 000	2 259 000	2 091 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 060 000	5 685 000	5 702 000	5 719 000
Expenditure	3 400 000	4 994 000	4 898 000	3 258 000
Operating Profit	661 000	691 000	804 000	2 460 000
Financial Income	0	0	0	0
Financial Costs	124 000	117 000	113 000	15 000
Financial Balance	−124 000	−117 000	−113 000	−15 000
Earnings Before Tax	537 000	573 000	691 000	2 446 000
Tax	130 000	526 000	152 000	540 000
Net Income	407 000	47 000	539 000	1 906 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 214 000	4 048 000	4 192 000	453 000
Total Current Assets	372 000	1 633 000	1 074 000	3 311 000
Total Assets	4 586 000	5 681 000	5 266 000	3 764 000
Total Retained Equity	1 701 000	1 926 000	2 229 000	2 061 000
Total Equity	1 731 000	1 956 000	2 259 000	2 091 000
Total Long-Term Debt	1 685 000	1 848 000	2 086 000	435 000
Total Current Debt	1 171 000	1 876 000	920 000	1 239 000
Total Equity and Debt	4 586 000	5 681 000	5 266 000	3 764 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 060 000	5 685 000	5 702 000	5 719 000
Other Income	0	0	0	0
Revenue	4 060 000	5 685 000	5 702 000	5 719 000
Cost of Goods Sold	0	111 000	336 000	352 000
Salary Costs	2 327 000	2 753 000	2 321 000	1 440 000
Depreciation	120 000	120 000	115 000	0
Impairment	0	0	−11 000	0
Expenditure	3 400 000	4 994 000	4 898 000	3 258 000
Operating Profit	661 000	691 000	804 000	2 460 000
Financial Income	0	0	0	0
Financial Costs	124 000	117 000	113 000	15 000
Financial Balance	−124 000	−117 000	−113 000	−15 000
Dividends	632 000	350 000	370 000	267 000
Net Income	407 000	47 000	539 000	1 906 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 326 000	3 326 000	3 326 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	256 000	376 000	496 000	403 000
Total Tangible Assets	3 582 000	3 702 000	3 822 000	403 000
Total Fiancial Fixed Assets	632 000	347 000	370 000	50 000
Total Fixed Assets	4 214 000	4 048 000	4 192 000	453 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	255 000	1 684 000	227 000	2 023 000
Total Current Assets	372 000	1 633 000	1 074 000	3 311 000
Total Assets	4 586 000	5 681 000	5 266 000	3 764 000
Total Equity	1 731 000	1 956 000	2 259 000	2 091 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 685 000	1 848 000	2 086 000	435 000
Creditors	0	68 000	41 000	75 000
Unpaid Taxes	89 000	494 000	136 000	382 000
Dividends	632 000	350 000	370 000	267 000
Other Current Debt	320 000	386 000	236 000	−12 000
Total Current Debt	1 171 000	1 876 000	920 000	1 239 000
Total Equity and Debt	4 586 000	5 681 000	5 266 000	3 764 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,51 %	2,4 %	23,86 %	91,15 %
Debt-to-Equity Ratio	0,97	0,94	0,92	0,21
Operating Profit Margin	16,28 %	12,15 %	14,1 %	43,01 %
Current Ratio	0,32	0,87	1,17	2,67
Quick Ratio	0,32	0,87	1,17	2,67
Equity Ratio	0,38	0,34	0,43	0,56
Gross Profit Margin	100 %	98,05 %	94,11 %	93,85 %