MALEREKSPERTEN AS

0474 OSLO

Finances

Share Ownership

Return on Equity

288 %

Current Ratio

1,16

Debt-to-Equity Ratio

0,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 481 000	5 923 000	2 670 000	1 605 000
Net Income	504 000	112 000	−306 000	−165 000
Total Assets	1 023 000	1 070 000	349 000	333 000
Total Equity	175 000	−329 000	−441 000	−135 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 481 000	5 923 000	2 670 000	1 605 000
Expenditure	4 910 000	5 807 000	2 971 000	1 771 000
Operating Profit	572 000	117 000	−301 000	−166 000
Financial Income	0	0	0	0
Financial Costs	27 000	5 000	4 000	−1 000
Financial Balance	−27 000	−5 000	−4 000	1 000
Earnings Before Tax	545 000	112 000	−306 000	−165 000
Tax	41 000	0	0	0
Net Income	504 000	112 000	−306 000	−165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	135 000	60 000	0	0
Total Current Assets	888 000	1 010 000	349 000	333 000
Total Assets	1 023 000	1 070 000	349 000	333 000
Total Retained Equity	145 000	−359 000	−471 000	−165 000
Total Equity	175 000	−329 000	−441 000	−135 000
Total Long-Term Debt	84 000	0	0	0
Total Current Debt	763 000	1 399 000	789 000	468 000
Total Equity and Debt	1 023 000	1 070 000	349 000	333 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 481 000	5 923 000	2 670 000	1 605 000
Other Income	0	0	0	0
Revenue	5 481 000	5 923 000	2 670 000	1 605 000
Cost of Goods Sold	1 211 000	932 000	113 000	163 000
Salary Costs	3 343 000	4 239 000	2 410 000	1 405 000
Depreciation	19 000	10 000	0	0
Impairment	0	0	0	0
Expenditure	4 910 000	5 807 000	2 971 000	1 771 000
Operating Profit	572 000	117 000	−301 000	−166 000
Financial Income	0	0	0	0
Financial Costs	27 000	5 000	4 000	−1 000
Financial Balance	−27 000	−5 000	−4 000	1 000
Dividends	0	0	0	0
Net Income	504 000	112 000	−306 000	−165 000

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	135 000	60 000	0	0
Total Tangible Assets	135 000	60 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	135 000	60 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	247 000	60 000	196 000	114 000
Total Current Assets	888 000	1 010 000	349 000	333 000
Total Assets	1 023 000	1 070 000	349 000	333 000
Total Equity	175 000	−329 000	−441 000	−135 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	84 000	0	0	0
Creditors	78 000	251 000	70 000	6 000
Unpaid Taxes	287 000	572 000	350 000	300 000
Dividends	0	0	0	0
Other Current Debt	362 000	577 000	369 000	162 000
Total Current Debt	763 000	1 399 000	789 000	468 000
Total Equity and Debt	1 023 000	1 070 000	349 000	333 000

Financial indicators	2022	2021	2020	2019
Return on Equity	288 %	−34,04 %	69,39 %	122,22 %
Debt-to-Equity Ratio	0,48	−0	−0	−0
Operating Profit Margin	10,44 %	1,98 %	−11,27 %	−10,34 %
Current Ratio	1,16	0,72	0,44	0,71
Quick Ratio	1,16	0,72	0,44	0,71
Equity Ratio	0,17	−0,31	−1,26	−0,41
Gross Profit Margin	77,91 %	84,26 %	95,77 %	89,84 %