MAZAR AS

0179 OSLO

Finances

Share Ownership

Return on Equity

5 625 %

Current Ratio

1,08

Debt-to-Equity Ratio

17,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 995 000	15 003 000	9 117 000	12 901 000
Net Income	4 725 000	3 016 000	92 000	1 365 000
Total Assets	13 539 000	10 483 000	3 502 000	4 146 000
Total Equity	84 000	2 984 000	669 000	649 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 995 000	15 003 000	9 117 000	12 901 000
Expenditure	12 711 000	10 930 000	8 935 000	11 121 000
Operating Profit	6 283 000	4 073 000	182 000	1 780 000
Financial Income	57 000	6 000	3 000	2 000
Financial Costs	279 000	202 000	63 000	8 000
Financial Balance	−222 000	−196 000	−60 000	−6 000
Earnings Before Tax	6 061 000	3 878 000	121 000	1 774 000
Tax	1 336 000	861 000	29 000	409 000
Net Income	4 725 000	3 016 000	92 000	1 365 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	573 000	636 000	838 000	299 000
Total Current Assets	12 966 000	9 847 000	2 664 000	3 847 000
Total Assets	13 539 000	10 483 000	3 502 000	4 146 000
Total Retained Equity	50 000	2 950 000	635 000	615 000
Total Equity	84 000	2 984 000	669 000	649 000
Total Long-Term Debt	1 462 000	1 821 000	429 000	0
Total Current Debt	11 993 000	5 678 000	2 404 000	3 497 000
Total Equity and Debt	13 539 000	10 483 000	3 502 000	4 146 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 854 000	12 901 000	8 502 000	12 293 000
Other Income	1 141 000	2 102 000	614 000	608 000
Revenue	18 995 000	15 003 000	9 117 000	12 901 000
Cost of Goods Sold	4 730 000	3 945 000	2 829 000	3 816 000
Salary Costs	5 642 000	3 756 000	3 304 000	4 705 000
Depreciation	265 000	247 000	232 000	212 000
Impairment	0	0	0	0
Expenditure	12 711 000	10 930 000	8 935 000	11 121 000
Operating Profit	6 283 000	4 073 000	182 000	1 780 000
Financial Income	57 000	6 000	3 000	2 000
Financial Costs	279 000	202 000	63 000	8 000
Financial Balance	−222 000	−196 000	−60 000	−6 000
Dividends	7 000 000	0	0	600 000
Net Income	4 725 000	3 016 000	92 000	1 365 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	58 000	59 000	62 000	71 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	515 000	577 000	776 000	228 000
Total Tangible Assets	515 000	577 000	776 000	228 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	573 000	636 000	838 000	299 000
Stock	134 000	166 000	140 000	64 000
Total Investments	0	0	0	0
Cash, Bank	11 848 000	8 779 000	2 157 000	3 517 000
Total Current Assets	12 966 000	9 847 000	2 664 000	3 847 000
Total Assets	13 539 000	10 483 000	3 502 000	4 146 000
Total Equity	84 000	2 984 000	669 000	649 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 462 000	1 821 000	429 000	0
Creditors	262 000	1 983 000	995 000	1 000
Unpaid Taxes	1 493 000	723 000	131 000	731 000
Dividends	7 000 000	0	0	600 000
Other Current Debt	1 279 000	1 412 000	1 186 000	1 578 000
Total Current Debt	11 993 000	5 678 000	2 404 000	3 497 000
Total Equity and Debt	13 539 000	10 483 000	3 502 000	4 146 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5 625 %	101,07 %	13,75 %	210,32 %
Debt-to-Equity Ratio	17,4	0,61	0,64	0
Operating Profit Margin	33,08 %	27,15 %	2 %	13,8 %
Current Ratio	1,08	1,73	1,11	1,1
Quick Ratio	1,09	1,79	1,18	1,12
Equity Ratio	0,01	0,28	0,19	0,16
Gross Profit Margin	75,1 %	73,71 %	68,97 %	70,42 %