MIRA CONSULT AS

1337 SANDVIKA

Finances

Return on Equity

21,87 %

Current Ratio

548

Debt-to-Equity Ratio

1,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	60 000	0	682 000	35 000
Net Income	269 000	391 000	519 000	27 000
Total Assets	2 652 000	2 374 000	2 032 000	1 259 000
Total Equity	1 230 000	962 000	570 000	51 000

Income (NOK)	2022	2021	2020	2019
Revenue	60 000	0	682 000	35 000
Expenditure	4 000	4 000	18 000	0
Operating Profit	56 000	−4 000	663 000	34 000
Financial Income	235 000	396 000	2 000	0
Financial Costs	0	0	0	0
Financial Balance	235 000	396 000	2 000	0
Earnings Before Tax	291 000	391 000	666 000	34 000
Tax	22 000	0	146 000	8 000
Net Income	269 000	391 000	519 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 556 000	1 545 000	354 000	0
Total Current Assets	1 096 000	829 000	1 678 000	1 259 000
Total Assets	2 652 000	2 374 000	2 032 000	1 259 000
Total Retained Equity	1 200 000	937 000	546 000	27 000
Total Equity	1 230 000	962 000	570 000	51 000
Total Long-Term Debt	1 419 000	1 419 000	1 318 000	1 200 000
Total Current Debt	2 000	−7 000	144 000	8 000
Total Equity and Debt	2 652 000	2 374 000	2 032 000	1 259 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	60 000	0	682 000	35 000
Other Income	0	0	0	0
Revenue	60 000	0	682 000	35 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 000	4 000	18 000	0
Operating Profit	56 000	−4 000	663 000	34 000
Financial Income	235 000	396 000	2 000	0
Financial Costs	0	0	0	0
Financial Balance	235 000	396 000	2 000	0
Dividends	0	0	0	0
Net Income	269 000	391 000	519 000	27 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 556 000	1 545 000	354 000	0
Total Fixed Assets	1 556 000	1 545 000	354 000	0
Stock	0	0	0	0
Total Investments	2 000	0	0	0
Cash, Bank	1 094 000	829 000	1 678 000	1 259 000
Total Current Assets	1 096 000	829 000	1 678 000	1 259 000
Total Assets	2 652 000	2 374 000	2 032 000	1 259 000
Total Equity	1 230 000	962 000	570 000	51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 419 000	1 419 000	1 318 000	1 200 000
Creditors	3 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 000	−7 000	144 000	8 000
Total Equity and Debt	2 652 000	2 374 000	2 032 000	1 259 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,87 %	40,64 %	91,05 %	52,94 %
Debt-to-Equity Ratio	1,15	1,48	2,31	23,53
Operating Profit Margin	93,33 %	-	97,21 %	97,14 %
Current Ratio	548	−118,43	11,65	157,38
Quick Ratio	548	−118,43	11,65	157,38
Equity Ratio	0,46	0,41	0,28	0,04
Gross Profit Margin	100 %	-	100 %	100 %