MER ENN TALL AS

0281 OSLO

Finances

Share Ownership

Return on Equity

350,43 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 723 000	2 593 000	2 671 000	732 000
Net Income	403 000	325 000	491 000	37 000
Total Assets	1 453 000	952 000	936 000	395 000
Total Equity	115 000	92 000	368 000	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 723 000	2 593 000	2 671 000	732 000
Expenditure	4 159 000	2 176 000	2 066 000	702 000
Operating Profit	564 000	416 000	604 000	31 000
Financial Income	0	0	0	8 000
Financial Costs	3 000	0	7 000	2 000
Financial Balance	−3 000	0	−7 000	6 000
Earnings Before Tax	561 000	416 000	597 000	37 000
Tax	158 000	92 000	107 000	0
Net Income	403 000	325 000	491 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 453 000	952 000	936 000	395 000
Total Assets	1 453 000	952 000	936 000	395 000
Total Retained Equity	85 000	62 000	338 000	−3 000
Total Equity	115 000	92 000	368 000	27 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 338 000	860 000	569 000	368 000
Total Equity and Debt	1 453 000	952 000	936 000	395 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 653 000	2 593 000	2 671 000	736 000
Other Income	70 000	0	0	−4 000
Revenue	4 723 000	2 593 000	2 671 000	732 000
Cost of Goods Sold	435 000	136 000	210 000	0
Salary Costs	3 055 000	1 675 000	1 445 000	581 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 159 000	2 176 000	2 066 000	702 000
Operating Profit	564 000	416 000	604 000	31 000
Financial Income	0	0	0	8 000
Financial Costs	3 000	0	7 000	2 000
Financial Balance	−3 000	0	−7 000	6 000
Dividends	380 000	300 000	150 000	0
Net Income	403 000	325 000	491 000	37 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	599 000	134 000	250 000	57 000
Total Current Assets	1 453 000	952 000	936 000	395 000
Total Assets	1 453 000	952 000	936 000	395 000
Total Equity	115 000	92 000	368 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	81 000	60 000	12 000	153 000
Unpaid Taxes	385 000	260 000	148 000	162 000
Dividends	380 000	300 000	150 000	0
Other Current Debt	335 000	149 000	153 000	53 000
Total Current Debt	1 338 000	860 000	569 000	368 000
Total Equity and Debt	1 453 000	952 000	936 000	395 000

Financial indicators	2022	2021	2020	2019
Return on Equity	350,43 %	353,26 %	133,42 %	137,04 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,94 %	16,04 %	22,61 %	4,23 %
Current Ratio	1,09	1,11	1,64	1,07
Quick Ratio	1,09	1,11	1,64	1,07
Equity Ratio	0,08	0,1	0,39	0,07
Gross Profit Margin	90,79 %	94,76 %	92,14 %	100 %