MISTEROPPUSSING AS

1414 TROLLÅSEN

Finances

Share Ownership

Return on Equity

89,8 %

Current Ratio

1,25

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 003 000	2 827 000	4 222 000	2 839 000
Net Income	625 000	−73 000	178 000	−6 000
Total Assets	1 794 000	612 000	824 000	585 000
Total Equity	696 000	71 000	144 000	−34 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 003 000	2 827 000	4 222 000	2 839 000
Expenditure	7 220 000	2 900 000	3 993 000	2 844 000
Operating Profit	783 000	−73 000	229 000	−5 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	2 000
Financial Balance	−1 000	0	−1 000	−2 000
Earnings Before Tax	782 000	−73 000	228 000	−6 000
Tax	156 000	0	50 000	0
Net Income	625 000	−73 000	178 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	426 000	157 000	306 000	72 000
Total Current Assets	1 368 000	455 000	519 000	513 000
Total Assets	1 794 000	612 000	824 000	585 000
Total Retained Equity	666 000	41 000	114 000	−64 000
Total Equity	696 000	71 000	144 000	−34 000
Total Long-Term Debt	5 000	0	0	0
Total Current Debt	1 092 000	541 000	681 000	619 000
Total Equity and Debt	1 794 000	612 000	824 000	585 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 003 000	2 827 000	4 222 000	2 839 000
Other Income	0	0	0	0
Revenue	8 003 000	2 827 000	4 222 000	2 839 000
Cost of Goods Sold	2 166 000	328 000	501 000	592 000
Salary Costs	3 393 000	1 903 000	2 332 000	1 723 000
Depreciation	60 000	29 000	16 000	10 000
Impairment	0	0	0	0
Expenditure	7 220 000	2 900 000	3 993 000	2 844 000
Operating Profit	783 000	−73 000	229 000	−5 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	2 000
Financial Balance	−1 000	0	−1 000	−2 000
Dividends	0	0	0	0
Net Income	625 000	−73 000	178 000	−6 000

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	291 000	92 000	121 000	40 000
Total Tangible Assets	291 000	92 000	121 000	40 000
Total Fiancial Fixed Assets	135 000	65 000	185 000	32 000
Total Fixed Assets	426 000	157 000	306 000	72 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	758 000	423 000	365 000	316 000
Total Current Assets	1 368 000	455 000	519 000	513 000
Total Assets	1 794 000	612 000	824 000	585 000
Total Equity	696 000	71 000	144 000	−34 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 000	0	0	0
Creditors	144 000	−40 000	92 000	13 000
Unpaid Taxes	462 000	324 000	217 000	312 000
Dividends	0	0	0	0
Other Current Debt	335 000	257 000	322 000	294 000
Total Current Debt	1 092 000	541 000	681 000	619 000
Total Equity and Debt	1 794 000	612 000	824 000	585 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,8 %	−102,82 %	123,61 %	17,65 %
Debt-to-Equity Ratio	0,01	0	0	−0
Operating Profit Margin	9,78 %	−2,58 %	5,42 %	−0,18 %
Current Ratio	1,25	0,84	0,76	0,83
Quick Ratio	1,25	0,84	0,76	0,83
Equity Ratio	0,39	0,12	0,17	−0,06
Gross Profit Margin	72,94 %	88,4 %	88,13 %	79,15 %