MANPOWER FRAMNÆS INSTALLASJON AS

3241 SANDEFJORD

Finances

Share Ownership

Return on Equity

−8,15 %

Current Ratio

1,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	64 456 000	59 074 000	61 730 000	81 247 000
Net Income	−1 320 000	−1 606 000	−657 000	333 000
Total Assets	36 463 000	29 741 000	28 516 000	32 790 000
Total Equity	16 199 000	16 294 000	16 236 000	16 157 000

Income (NOK)	2022	2021	2020	2019
Revenue	64 456 000	59 074 000	61 730 000	81 247 000
Expenditure	66 299 000	61 134 000	62 618 000	80 978 000
Operating Profit	−1 844 000	−2 059 000	−888 000	267 000
Financial Income	159 000	3 000	49 000	163 000
Financial Costs	7 000	2 000	3 000	4 000
Financial Balance	152 000	1 000	46 000	159 000
Earnings Before Tax	−1 692 000	−2 059 000	−842 000	427 000
Tax	−372 000	−453 000	−185 000	94 000
Net Income	−1 320 000	−1 606 000	−657 000	333 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	247 000	57 000	74 000	97 000
Total Current Assets	36 217 000	29 684 000	28 442 000	32 693 000
Total Assets	36 463 000	29 741 000	28 516 000	32 790 000
Total Retained Equity	254 000	254 000	196 000	853 000
Total Equity	16 199 000	16 294 000	16 236 000	16 157 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	20 264 000	13 447 000	12 280 000	16 633 000
Total Equity and Debt	36 463 000	29 741 000	28 516 000	32 790 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	64 456 000	59 074 000	61 730 000	81 247 000
Other Income	0	0	0	0
Revenue	64 456 000	59 074 000	61 730 000	81 247 000
Cost of Goods Sold	1 561 000	755 000	−83 000	1 177 000
Salary Costs	58 938 000	53 562 000	54 749 000	71 423 000
Depreciation	4 000	0	0	355 000
Impairment	0	0	0	0
Expenditure	66 299 000	61 134 000	62 618 000	80 978 000
Operating Profit	−1 844 000	−2 059 000	−888 000	267 000
Financial Income	159 000	3 000	49 000	163 000
Financial Costs	7 000	2 000	3 000	4 000
Financial Balance	152 000	1 000	46 000	159 000
Dividends	0	0	0	0
Net Income	−1 320 000	−1 606 000	−657 000	333 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	247 000	57 000	74 000	97 000
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	0	0	0	0
Total Fixed Assets	247 000	57 000	74 000	97 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	28 000	16 548 000
Total Current Assets	36 217 000	29 684 000	28 442 000	32 693 000
Total Assets	36 463 000	29 741 000	28 516 000	32 790 000
Total Equity	16 199 000	16 294 000	16 236 000	16 157 000
Short-Term Group Debt	380 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 212 000	149 000	341 000	427 000
Unpaid Taxes	8 336 000	6 319 000	5 270 000	6 985 000
Dividends	0	0	0	0
Other Current Debt	10 337 000	6 978 000	6 670 000	9 077 000
Total Current Debt	20 264 000	13 447 000	12 280 000	16 633 000
Total Equity and Debt	36 463 000	29 741 000	28 516 000	32 790 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,15 %	−9,86 %	−4,05 %	2,06 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−2,86 %	−3,49 %	−1,44 %	0,33 %
Current Ratio	1,79	2,21	2,32	1,97
Quick Ratio	1,79	2,21	2,32	1,97
Equity Ratio	0,44	0,55	0,57	0,49
Gross Profit Margin	97,58 %	98,72 %	100,13 %	98,55 %