MALERSERVICE AS

7068 TRONDHEIM

Finances

Share Ownership

Return on Equity

30,88 %

Current Ratio

1,76

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	735 000	482 000	1 214 000	2 387 000
Net Income	42 000	201 000	−184 000	−69 000
Total Assets	260 000	177 000	1 084 000	1 017 000
Total Equity	136 000	94 000	−107 000	77 000

Income (NOK)	2022	2021	2020	2019
Revenue	735 000	482 000	1 214 000	2 387 000
Expenditure	667 000	304 000	1 384 000	2 404 000
Operating Profit	68 000	178 000	−169 000	−17 000
Financial Income	0	0	0	0
Financial Costs	4 000	6 000	15 000	20 000
Financial Balance	−4 000	−6 000	−15 000	−20 000
Earnings Before Tax	64 000	171 000	−184 000	−37 000
Tax	21 000	−30 000	0	32 000
Net Income	42 000	201 000	−184 000	−69 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 000	98 000	823 000	205 000
Total Current Assets	218 000	79 000	261 000	813 000
Total Assets	260 000	177 000	1 084 000	1 017 000
Total Retained Equity	106 000	64 000	−137 000	47 000
Total Equity	136 000	94 000	−107 000	77 000
Total Long-Term Debt	0	3 000	799 000	278 000
Total Current Debt	124 000	79 000	392 000	662 000
Total Equity and Debt	260 000	177 000	1 084 000	1 017 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	735 000	482 000	1 214 000	2 387 000
Other Income	0	0	0	0
Revenue	735 000	482 000	1 214 000	2 387 000
Cost of Goods Sold	108 000	59 000	198 000	152 000
Salary Costs	282 000	69 000	796 000	1 833 000
Depreciation	68 000	68 000	240 000	68 000
Impairment	0	0	0	0
Expenditure	667 000	304 000	1 384 000	2 404 000
Operating Profit	68 000	178 000	−169 000	−17 000
Financial Income	0	0	0	0
Financial Costs	4 000	6 000	15 000	20 000
Financial Balance	−4 000	−6 000	−15 000	−20 000
Dividends	0	0	0	0
Net Income	42 000	201 000	−184 000	−69 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	27 000	30 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	68 000	823 000	205 000
Total Tangible Assets	0	68 000	823 000	205 000
Total Fiancial Fixed Assets	15 000	0	0	0
Total Fixed Assets	43 000	98 000	823 000	205 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	179 000	79 000	43 000	164 000
Total Current Assets	218 000	79 000	261 000	813 000
Total Assets	260 000	177 000	1 084 000	1 017 000
Total Equity	136 000	94 000	−107 000	77 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	799 000	278 000
Creditors	0	−1 000	18 000	−15 000
Unpaid Taxes	79 000	48 000	112 000	482 000
Dividends	0	0	0	0
Other Current Debt	26 000	32 000	262 000	188 000
Total Current Debt	124 000	79 000	392 000	662 000
Total Equity and Debt	260 000	177 000	1 084 000	1 017 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,88 %	213,83 %	171,96 %	−89,61 %
Debt-to-Equity Ratio	0	0,03	−7,47	3,61
Operating Profit Margin	9,25 %	36,93 %	−13,92 %	−0,71 %
Current Ratio	1,76	1	0,67	1,23
Quick Ratio	1,76	1	0,67	1,23
Equity Ratio	0,52	0,53	−0,1	0,08
Gross Profit Margin	85,31 %	87,76 %	83,69 %	93,63 %