MAJORSTUA SYSTUDIO AS

0357 OSLO

Finances

Share Ownership

Return on Equity

40,41 %

Current Ratio

1,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 872 000	2 012 000	1 950 000	2 810 000
Net Income	59 000	108 000	63 000	48 000
Total Assets	599 000	685 000	560 000	577 000
Total Equity	146 000	387 000	279 000	217 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 872 000	2 012 000	1 950 000	2 810 000
Expenditure	2 801 000	1 864 000	1 862 000	2 746 000
Operating Profit	71 000	148 000	88 000	64 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	71 000	148 000	88 000	64 000
Tax	12 000	40 000	25 000	16 000
Net Income	59 000	108 000	63 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	84 000	108 000	137 000	142 000
Total Current Assets	515 000	577 000	423 000	435 000
Total Assets	599 000	685 000	560 000	577 000
Total Retained Equity	116 000	357 000	249 000	187 000
Total Equity	146 000	387 000	279 000	217 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	453 000	298 000	281 000	360 000
Total Equity and Debt	599 000	685 000	560 000	577 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 872 000	2 012 000	1 950 000	2 810 000
Other Income	0	0	0	0
Revenue	2 872 000	2 012 000	1 950 000	2 810 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 709 000	834 000	936 000	1 717 000
Depreciation	19 000	76 000	71 000	61 000
Impairment	0	0	0	0
Expenditure	2 801 000	1 864 000	1 862 000	2 746 000
Operating Profit	71 000	148 000	88 000	64 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	59 000	108 000	63 000	48 000

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	40 000	59 000	135 000	142 000
Total Tangible Assets	40 000	59 000	135 000	142 000
Total Fiancial Fixed Assets	44 000	49 000	2 000	0
Total Fixed Assets	84 000	108 000	137 000	142 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	484 000	535 000	266 000	338 000
Total Current Assets	515 000	577 000	423 000	435 000
Total Assets	599 000	685 000	560 000	577 000
Total Equity	146 000	387 000	279 000	217 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−9 000	−34 000	−9 000	14 000
Unpaid Taxes	270 000	167 000	132 000	169 000
Dividends	0	0	0	0
Other Current Debt	180 000	124 000	134 000	161 000
Total Current Debt	453 000	298 000	281 000	360 000
Total Equity and Debt	599 000	685 000	560 000	577 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,41 %	27,91 %	22,58 %	22,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2,47 %	7,36 %	4,51 %	2,28 %
Current Ratio	1,14	1,94	1,51	1,21
Quick Ratio	1,14	1,94	1,51	1,21
Equity Ratio	0,24	0,56	0,5	0,38
Gross Profit Margin	100 %	100 %	100 %	100 %