MASKIN & BIL AS

4534 MARNARDAL

Finances

Share Ownership

Return on Equity

83,63 %

Current Ratio

1,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 654 000	10 023 000	9 356 000	8 818 000
Net Income	470 000	871 000	380 000	298 000
Total Assets	1 927 000	2 106 000	2 217 000	1 562 000
Total Equity	562 000	962 000	595 000	395 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 654 000	10 023 000	9 356 000	8 818 000
Expenditure	9 061 000	8 911 000	8 868 000	8 444 000
Operating Profit	594 000	1 112 000	488 000	374 000
Financial Income	9 000	5 000	0	8 000
Financial Costs	0	0	1 000	0
Financial Balance	9 000	5 000	−1 000	8 000
Earnings Before Tax	603 000	1 117 000	487 000	382 000
Tax	133 000	246 000	107 000	84 000
Net Income	470 000	871 000	380 000	298 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	222 000	265 000	361 000	382 000
Total Current Assets	1 705 000	1 841 000	1 856 000	1 181 000
Total Assets	1 927 000	2 106 000	2 217 000	1 562 000
Total Retained Equity	472 000	872 000	505 000	305 000
Total Equity	562 000	962 000	595 000	395 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 365 000	1 145 000	1 621 000	1 167 000
Total Equity and Debt	1 927 000	2 106 000	2 217 000	1 562 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 654 000	10 023 000	9 331 000	8 818 000
Other Income	0	0	25 000	0
Revenue	9 654 000	10 023 000	9 356 000	8 818 000
Cost of Goods Sold	3 779 000	3 674 000	3 584 000	3 397 000
Salary Costs	3 493 000	3 509 000	3 488 000	3 348 000
Depreciation	98 000	96 000	115 000	84 000
Impairment	0	0	0	0
Expenditure	9 061 000	8 911 000	8 868 000	8 444 000
Operating Profit	594 000	1 112 000	488 000	374 000
Financial Income	9 000	5 000	0	8 000
Financial Costs	0	0	1 000	0
Financial Balance	9 000	5 000	−1 000	8 000
Dividends	0	0	0	0
Net Income	470 000	871 000	380 000	298 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	34 000	31 000	30 000	36 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	6 000	13 000	19 000
Fixtures	188 000	228 000	317 000	326 000
Total Tangible Assets	188 000	234 000	330 000	345 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	222 000	265 000	361 000	382 000
Stock	32 000	29 000	40 000	35 000
Total Investments	0	0	0	0
Cash, Bank	613 000	843 000	104 000	104 000
Total Current Assets	1 705 000	1 841 000	1 856 000	1 181 000
Total Assets	1 927 000	2 106 000	2 217 000	1 562 000
Total Equity	562 000	962 000	595 000	395 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	907 000	581 000	1 368 000	844 000
Unpaid Taxes	246 000	220 000	338 000	415 000
Dividends	0	0	0	0
Other Current Debt	77 000	97 000	109 000	55 000
Total Current Debt	1 365 000	1 145 000	1 621 000	1 167 000
Total Equity and Debt	1 927 000	2 106 000	2 217 000	1 562 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,63 %	90,54 %	63,87 %	75,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,15 %	11,09 %	5,22 %	4,24 %
Current Ratio	1,25	1,61	1,14	1,01
Quick Ratio	1,28	1,65	1,17	1,04
Equity Ratio	0,29	0,46	0,27	0,25
Gross Profit Margin	60,86 %	63,34 %	61,69 %	61,48 %