MIROR AS

2390 MOELV

Finances

Share Ownership

Return on Equity

20,18 %

Current Ratio

6,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	799 000	1 976 000	1 014 000	1 384 000
Net Income	331 000	840 000	113 000	477 000
Total Assets	1 917 000	1 922 000	813 000	873 000
Total Equity	1 640 000	1 309 000	619 000	506 000

Income (NOK)	2022	2021	2020	2019
Revenue	799 000	1 976 000	1 014 000	1 384 000
Expenditure	374 000	899 000	872 000	763 000
Operating Profit	424 000	1 077 000	142 000	622 000
Financial Income	2 000	2 000	7 000	1 000
Financial Costs	1 000	2 000	4 000	10 000
Financial Balance	1 000	0	3 000	−9 000
Earnings Before Tax	425 000	1 077 000	145 000	612 000
Tax	94 000	237 000	32 000	135 000
Net Income	331 000	840 000	113 000	477 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	64 000	49 000	81 000
Total Current Assets	1 886 000	1 858 000	764 000	791 000
Total Assets	1 917 000	1 922 000	813 000	873 000
Total Retained Equity	1 566 000	1 235 000	544 000	432 000
Total Equity	1 640 000	1 309 000	619 000	506 000
Total Long-Term Debt	0	0	1 000	5 000
Total Current Debt	277 000	613 000	192 000	362 000
Total Equity and Debt	1 917 000	1 922 000	813 000	873 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	799 000	1 976 000	1 014 000	1 384 000
Other Income	0	0	0	0
Revenue	799 000	1 976 000	1 014 000	1 384 000
Cost of Goods Sold	0	0	0	14 000
Salary Costs	287 000	643 000	682 000	653 000
Depreciation	37 000	46 000	32 000	15 000
Impairment	0	0	0	0
Expenditure	374 000	899 000	872 000	763 000
Operating Profit	424 000	1 077 000	142 000	622 000
Financial Income	2 000	2 000	7 000	1 000
Financial Costs	1 000	2 000	4 000	10 000
Financial Balance	1 000	0	3 000	−9 000
Dividends	0	150 000	0	140 000
Net Income	331 000	840 000	113 000	477 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	2 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	25 000	62 000	49 000	81 000
Total Tangible Assets	25 000	62 000	49 000	81 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	64 000	49 000	81 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 874 000	1 601 000	711 000	576 000
Total Current Assets	1 886 000	1 858 000	764 000	791 000
Total Assets	1 917 000	1 922 000	813 000	873 000
Total Equity	1 640 000	1 309 000	619 000	506 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	5 000
Creditors	2 000	17 000	14 000	29 000
Unpaid Taxes	0	139 000	74 000	29 000
Dividends	0	150 000	0	140 000
Other Current Debt	177 000	66 000	70 000	92 000
Total Current Debt	277 000	613 000	192 000	362 000
Total Equity and Debt	1 917 000	1 922 000	813 000	873 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,18 %	64,17 %	18,26 %	94,27 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	53,07 %	54,5 %	14 %	44,94 %
Current Ratio	6,81	3,03	3,98	2,19
Quick Ratio	6,81	3,03	3,98	2,19
Equity Ratio	0,86	0,68	0,76	0,58
Gross Profit Margin	100 %	100 %	100 %	98,99 %