MWC BYGG AS

3540 NESBYEN

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	40 077 000	47 259 000	49 219 000	34 429 000
Net Income	0	−7 000	−3 000	0
Total Assets	11 930 000	10 746 000	11 411 000	8 934 000
Total Equity	30 000	30 000	20 000	23 000

Income (NOK)	2021	2020	2019	2018
Revenue	40 077 000	47 259 000	49 219 000	34 429 000
Expenditure	40 097 000	47 321 000	49 265 000	34 462 000
Operating Profit	−21 000	−61 000	−47 000	−34 000
Financial Income	48 000	54 000	61 000	34 000
Financial Costs	26 000	1 000	14 000	0
Financial Balance	22 000	53 000	47 000	34 000
Earnings Before Tax	1 000	−8 000	0	0
Tax	1 000	−1 000	3 000	0
Net Income	0	−7 000	−3 000	0

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	47 000	48 000	106 000	48 000
Total Current Assets	11 883 000	10 699 000	11 305 000	8 886 000
Total Assets	11 930 000	10 746 000	11 411 000	8 934 000
Total Retained Equity	0	0	−17 000	−15 000
Total Equity	30 000	30 000	20 000	23 000
Total Long-Term Debt	0	0	5 000	17 000
Total Current Debt	11 900 000	10 716 000	11 386 000	8 894 000
Total Equity and Debt	11 930 000	10 746 000	11 411 000	8 934 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	40 077 000	47 259 000	49 219 000	34 429 000
Other Income	0	0	0	0
Revenue	40 077 000	47 259 000	49 219 000	34 429 000
Cost of Goods Sold	217 000	777 000	1 295 000	403 000
Salary Costs	37 628 000	44 159 000	45 428 000	32 957 000
Depreciation	0	66 000	0	0
Impairment	0	0	0	0
Expenditure	40 097 000	47 321 000	49 265 000	34 462 000
Operating Profit	−21 000	−61 000	−47 000	−34 000
Financial Income	48 000	54 000	61 000	34 000
Financial Costs	26 000	1 000	14 000	0
Financial Balance	22 000	53 000	47 000	34 000
Dividends	0	0	0	0
Net Income	0	−7 000	−3 000	0

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	7 000	8 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	66 000	48 000
Total Tangible Assets	0	0	66 000	48 000
Total Fiancial Fixed Assets	40 000	40 000	40 000	0
Total Fixed Assets	47 000	48 000	106 000	48 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	4 034 000	4 790 000	3 898 000
Total Current Assets	11 883 000	10 699 000	11 305 000	8 886 000
Total Assets	11 930 000	10 746 000	11 411 000	8 934 000
Total Equity	30 000	30 000	20 000	23 000
Short-Term Group Debt	0	1 420 000	1 370 000	1 370 000
Total Long-Term Debt	0	0	5 000	17 000
Creditors	223 000	589 000	809 000	94 000
Unpaid Taxes	4 192 000	4 599 000	4 819 000	3 095 000
Dividends	0	0	0	0
Other Current Debt	3 750 000	4 108 000	4 373 000	4 335 000
Total Current Debt	11 900 000	10 716 000	11 386 000	8 894 000
Total Equity and Debt	11 930 000	10 746 000	11 411 000	8 934 000

Financial indicators	2021	2020	2019	2018
Return on Equity	0 %	−23,33 %	−15 %	0 %
Debt-to-Equity Ratio	0	0	0,25	0,74
Operating Profit Margin	−0,05 %	−0,13 %	−0,1 %	−0,1 %
Current Ratio	1	1	0,99	1
Quick Ratio	1	1	0,99	1
Equity Ratio	0	0	0	0
Gross Profit Margin	99,46 %	98,36 %	97,37 %	98,83 %