MISTFJORD AS

1420 SVARTSKOG

Finances

Return on Equity

7,54 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 168 000	4 760 000	3 808 000	3 944 000
Net Income	5 138 000	4 607 000	3 730 000	3 924 000
Total Assets	73 297 000	72 733 000	71 866 000	72 077 000
Total Equity	68 126 000	68 125 000	68 125 000	68 125 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 168 000	4 760 000	3 808 000	3 944 000
Expenditure	38 000	168 000	86 000	24 000
Operating Profit	5 130 000	4 592 000	3 722 000	3 920 000
Financial Income	41 000	15 000	18 000	32 000
Financial Costs	0	0	0	0
Financial Balance	41 000	15 000	18 000	32 000
Earnings Before Tax	5 171 000	4 607 000	3 740 000	3 952 000
Tax	32 000	0	10 000	28 000
Net Income	5 138 000	4 607 000	3 730 000	3 924 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	68 000 000	68 000 000	68 000 000	68 000 000
Total Current Assets	5 297 000	4 733 000	3 866 000	4 077 000
Total Assets	73 297 000	72 733 000	71 866 000	72 077 000
Total Retained Equity	1 000	0	0	0
Total Equity	68 126 000	68 125 000	68 125 000	68 125 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 171 000	4 608 000	3 740 000	3 952 000
Total Equity and Debt	73 297 000	72 733 000	71 866 000	72 077 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 168 000	4 760 000	3 808 000	3 944 000
Other Income	0	0	0	0
Revenue	5 168 000	4 760 000	3 808 000	3 944 000
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	38 000	168 000	86 000	24 000
Operating Profit	5 130 000	4 592 000	3 722 000	3 920 000
Financial Income	41 000	15 000	18 000	32 000
Financial Costs	0	0	0	0
Financial Balance	41 000	15 000	18 000	32 000
Dividends	5 138 000	4 607 000	3 730 000	3 924 000
Net Income	5 138 000	4 607 000	3 730 000	3 924 000

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	68 000 000	68 000 000	68 000 000	68 000 000
Total Fixed Assets	68 000 000	68 000 000	68 000 000	68 000 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 297 000	4 733 000	3 866 000	4 077 000
Total Current Assets	5 297 000	4 733 000	3 866 000	4 077 000
Total Assets	73 297 000	72 733 000	71 866 000	72 077 000
Total Equity	68 126 000	68 125 000	68 125 000	68 125 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	5 138 000	4 607 000	3 730 000	3 924 000
Other Current Debt	0	0	0	0
Total Current Debt	5 171 000	4 608 000	3 740 000	3 952 000
Total Equity and Debt	73 297 000	72 733 000	71 866 000	72 077 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,54 %	6,76 %	5,48 %	5,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	99,26 %	96,47 %	97,74 %	99,39 %
Current Ratio	1,02	1,03	1,03	1,03
Quick Ratio	1,02	1,03	1,03	1,03
Equity Ratio	0,93	0,94	0,95	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %