MB ANLEGG AS

2653 VESTRE GAUSDAL

Finances

Share Ownership

Return on Equity

15,2 %

Current Ratio

1,69

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 358 000	4 023 000	2 898 000	2 348 000
Net Income	273 000	396 000	252 000	328 000
Total Assets	3 104 000	2 694 000	1 917 000	1 619 000
Total Equity	1 796 000	1 523 000	1 127 000	875 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 358 000	4 023 000	2 898 000	2 348 000
Expenditure	4 008 000	3 516 000	2 575 000	1 926 000
Operating Profit	350 000	507 000	323 000	422 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	350 000	507 000	323 000	421 000
Tax	77 000	112 000	71 000	93 000
Net Income	273 000	396 000	252 000	328 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	913 000	860 000	666 000	945 000
Total Current Assets	2 191 000	1 833 000	1 251 000	674 000
Total Assets	3 104 000	2 694 000	1 917 000	1 619 000
Total Retained Equity	1 766 000	1 493 000	1 097 000	845 000
Total Equity	1 796 000	1 523 000	1 127 000	875 000
Total Long-Term Debt	11 000	17 000	22 000	39 000
Total Current Debt	1 297 000	1 154 000	768 000	706 000
Total Equity and Debt	3 104 000	2 694 000	1 917 000	1 619 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 358 000	4 014 000	2 458 000	2 216 000
Other Income	0	9 000	440 000	132 000
Revenue	4 358 000	4 023 000	2 898 000	2 348 000
Cost of Goods Sold	1 039 000	1 169 000	676 000	218 000
Salary Costs	709 000	598 000	565 000	556 000
Depreciation	154 000	116 000	135 000	116 000
Impairment	0	0	0	0
Expenditure	4 008 000	3 516 000	2 575 000	1 926 000
Operating Profit	350 000	507 000	323 000	422 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	273 000	396 000	252 000	328 000

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	299 000	345 000	157 000	439 000
Fixtures	246 000	57 000	91 000	125 000
Total Tangible Assets	545 000	402 000	247 000	563 000
Total Fiancial Fixed Assets	368 000	459 000	418 000	381 000
Total Fixed Assets	913 000	860 000	666 000	945 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 275 000	1 324 000	959 000	425 000
Total Current Assets	2 191 000	1 833 000	1 251 000	674 000
Total Assets	3 104 000	2 694 000	1 917 000	1 619 000
Total Equity	1 796 000	1 523 000	1 127 000	875 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	17 000	22 000	39 000
Creditors	569 000	467 000	58 000	74 000
Unpaid Taxes	88 000	51 000	99 000	48 000
Dividends	0	0	0	0
Other Current Debt	557 000	519 000	523 000	517 000
Total Current Debt	1 297 000	1 154 000	768 000	706 000
Total Equity and Debt	3 104 000	2 694 000	1 917 000	1 619 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,2 %	26 %	22,36 %	37,49 %
Debt-to-Equity Ratio	0,01	0,01	0,02	0,04
Operating Profit Margin	8,03 %	12,6 %	11,15 %	17,97 %
Current Ratio	1,69	1,59	1,63	0,95
Quick Ratio	1,69	1,59	1,63	0,95
Equity Ratio	0,58	0,57	0,59	0,54
Gross Profit Margin	76,16 %	70,94 %	76,67 %	90,72 %