BIRGER MIETINEN AS

9801 VADSØ

Finances

Share Ownership

Return on Equity

6,46 %

Current Ratio

3,07

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 373 000	33 917 000	39 419 000	20 241 000
Net Income	848 000	263 000	5 295 000	2 086 000
Total Assets	24 856 000	20 510 000	22 976 000	12 891 000
Total Equity	13 127 000	12 779 000	12 516 000	7 722 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 373 000	33 917 000	39 419 000	20 241 000
Expenditure	39 167 000	33 504 000	32 513 000	18 034 000
Operating Profit	1 205 000	412 000	6 907 000	2 207 000
Financial Income	1 000	0	1 000	6 000
Financial Costs	119 000	76 000	139 000	126 000
Financial Balance	−118 000	−76 000	−138 000	−120 000
Earnings Before Tax	1 087 000	337 000	6 769 000	2 086 000
Tax	239 000	74 000	1 474 000	0
Net Income	848 000	263 000	5 295 000	2 086 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 474 000	4 829 000	4 805 000	4 139 000
Total Current Assets	18 382 000	15 681 000	18 171 000	8 752 000
Total Assets	24 856 000	20 510 000	22 976 000	12 891 000
Total Retained Equity	12 857 000	12 509 000	12 246 000	7 452 000
Total Equity	13 127 000	12 779 000	12 516 000	7 722 000
Total Long-Term Debt	5 737 000	2 563 000	2 736 000	2 700 000
Total Current Debt	5 992 000	5 167 000	7 724 000	2 469 000
Total Equity and Debt	24 856 000	20 510 000	22 976 000	12 891 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 273 000	33 098 000	38 893 000	18 425 000
Other Income	100 000	819 000	526 000	1 816 000
Revenue	40 373 000	33 917 000	39 419 000	20 241 000
Cost of Goods Sold	17 151 000	14 603 000	15 962 000	5 195 000
Salary Costs	8 890 000	8 282 000	7 509 000	5 200 000
Depreciation	752 000	647 000	583 000	679 000
Impairment	0	0	0	0
Expenditure	39 167 000	33 504 000	32 513 000	18 034 000
Operating Profit	1 205 000	412 000	6 907 000	2 207 000
Financial Income	1 000	0	1 000	6 000
Financial Costs	119 000	76 000	139 000	126 000
Financial Balance	−118 000	−76 000	−138 000	−120 000
Dividends	500 000	0	250 000	0
Net Income	848 000	263 000	5 295 000	2 086 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 817 000	1 957 000	2 135 000	2 293 000
Machinery and Plant Facilities	1 225 000	1 535 000	1 016 000	703 000
Fixtures	929 000	428 000	431 000	334 000
Total Tangible Assets	5 970 000	3 920 000	3 582 000	3 330 000
Total Fiancial Fixed Assets	504 000	909 000	1 223 000	808 000
Total Fixed Assets	6 474 000	4 829 000	4 805 000	4 139 000
Stock	245 000	214 000	0	603 000
Total Investments	0	0	0	0
Cash, Bank	11 769 000	7 750 000	7 691 000	3 851 000
Total Current Assets	18 382 000	15 681 000	18 171 000	8 752 000
Total Assets	24 856 000	20 510 000	22 976 000	12 891 000
Total Equity	13 127 000	12 779 000	12 516 000	7 722 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 737 000	2 563 000	2 736 000	2 700 000
Creditors	3 237 000	1 256 000	2 847 000	1 284 000
Unpaid Taxes	1 330 000	2 223 000	1 689 000	210 000
Dividends	500 000	0	250 000	0
Other Current Debt	1 084 000	1 641 000	1 701 000	976 000
Total Current Debt	5 992 000	5 167 000	7 724 000	2 469 000
Total Equity and Debt	24 856 000	20 510 000	22 976 000	12 891 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,46 %	2,06 %	42,31 %	27,01 %
Debt-to-Equity Ratio	0,44	0,2	0,22	0,35
Operating Profit Margin	2,98 %	1,21 %	17,52 %	10,9 %
Current Ratio	3,07	3,03	2,35	3,54
Quick Ratio	3,2	3,17	2,35	4,69
Equity Ratio	0,53	0,62	0,54	0,6
Gross Profit Margin	57,52 %	56,94 %	59,51 %	74,33 %