MWY RØRSERVICE AS

0680 OSLO

Finances

Share Ownership

Return on Equity

63,54 %

Current Ratio

2,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 312 000	1 346 000	1 122 000
Net Income	183 000	171 000	154 000
Total Assets	413 000	454 000	342 000
Total Equity	288 000	105 000	184 000

Income (NOK)	2022	2021	2020
Revenue	1 312 000	1 346 000	1 122 000
Expenditure	1 062 000	1 122 000	923 000
Operating Profit	249 000	224 000	200 000
Financial Income	3 000	2 000	0
Financial Costs	0	1 000	0
Financial Balance	3 000	1 000	0
Earnings Before Tax	253 000	225 000	200 000
Tax	69 000	54 000	46 000
Net Income	183 000	171 000	154 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	67 000	133 000	54 000
Total Current Assets	346 000	321 000	287 000
Total Assets	413 000	454 000	342 000
Total Retained Equity	258 000	75 000	154 000
Total Equity	288 000	105 000	184 000
Total Long-Term Debt	0	0	0
Total Current Debt	124 000	349 000	157 000
Total Equity and Debt	413 000	454 000	342 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 312 000	1 336 000	1 122 000
Other Income	0	9 000	0
Revenue	1 312 000	1 346 000	1 122 000
Cost of Goods Sold	447 000	534 000	490 000
Salary Costs	301 000	287 000	263 000
Depreciation	67 000	71 000	16 000
Impairment	0	0	0
Expenditure	1 062 000	1 122 000	923 000
Operating Profit	249 000	224 000	200 000
Financial Income	3 000	2 000	0
Financial Costs	0	1 000	0
Financial Balance	3 000	1 000	0
Dividends	0	250 000	0
Net Income	183 000	171 000	154 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	67 000	133 000	54 000
Total Tangible Assets	67 000	133 000	54 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	67 000	133 000	54 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	301 000	317 000	280 000
Total Current Assets	346 000	321 000	287 000
Total Assets	413 000	454 000	342 000
Total Equity	288 000	105 000	184 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	−42 000	58 000	29 000
Unpaid Taxes	59 000	56 000	53 000
Dividends	0	250 000	0
Other Current Debt	38 000	30 000	30 000
Total Current Debt	124 000	349 000	157 000
Total Equity and Debt	413 000	454 000	342 000

Financial indicators	2022	2021	2020
Return on Equity	63,54 %	162,86 %	83,7 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	18,98 %	16,64 %	17,83 %
Current Ratio	2,79	0,92	1,83
Quick Ratio	2,79	0,92	1,83
Equity Ratio	0,7	0,23	0,54
Gross Profit Margin	65,93 %	60,33 %	56,33 %