MPLUSS IT AS

1433 ÅS

Finances

Share Ownership

Return on Equity

2,53 %

Current Ratio

1,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 422 000	1 654 000	1 817 000	2 195 000
Net Income	48 000	207 000	453 000	262 000
Total Assets	2 625 000	2 567 000	2 463 000	1 414 000
Total Equity	1 899 000	1 850 000	1 493 000	1 040 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 422 000	1 654 000	1 817 000	2 195 000
Expenditure	1 371 000	1 437 000	1 309 000	1 854 000
Operating Profit	50 000	217 000	508 000	342 000
Financial Income	4 000	5 000	20 000	1 000
Financial Costs	5 000	4 000	15 000	4 000
Financial Balance	−1 000	1 000	5 000	−3 000
Earnings Before Tax	50 000	217 000	513 000	338 000
Tax	2 000	10 000	60 000	76 000
Net Income	48 000	207 000	453 000	262 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 489 000	1 489 000	1 489 000	232 000
Total Current Assets	1 136 000	1 078 000	975 000	1 183 000
Total Assets	2 625 000	2 567 000	2 463 000	1 414 000
Total Retained Equity	1 719 000	1 670 000	1 463 000	1 010 000
Total Equity	1 899 000	1 850 000	1 493 000	1 040 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	726 000	716 000	970 000	374 000
Total Equity and Debt	2 625 000	2 567 000	2 463 000	1 414 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 422 000	1 654 000	1 817 000	2 195 000
Other Income	0	0	0	0
Revenue	1 422 000	1 654 000	1 817 000	2 195 000
Cost of Goods Sold	7 000	0	0	0
Salary Costs	842 000	600 000	1 010 000	980 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 371 000	1 437 000	1 309 000	1 854 000
Operating Profit	50 000	217 000	508 000	342 000
Financial Income	4 000	5 000	20 000	1 000
Financial Costs	5 000	4 000	15 000	4 000
Financial Balance	−1 000	1 000	5 000	−3 000
Dividends	0	0	0	0
Net Income	48 000	207 000	453 000	262 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 489 000	1 489 000	1 489 000	220 000
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	12 000
Total Fixed Assets	1 489 000	1 489 000	1 489 000	232 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	880 000	634 000	407 000	845 000
Total Current Assets	1 136 000	1 078 000	975 000	1 183 000
Total Assets	2 625 000	2 567 000	2 463 000	1 414 000
Total Equity	1 899 000	1 850 000	1 493 000	1 040 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	77 000	60 000	287 000	51 000
Unpaid Taxes	46 000	107 000	138 000	108 000
Dividends	0	0	0	0
Other Current Debt	602 000	539 000	486 000	140 000
Total Current Debt	726 000	716 000	970 000	374 000
Total Equity and Debt	2 625 000	2 567 000	2 463 000	1 414 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,53 %	11,19 %	30,34 %	25,19 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,52 %	13,12 %	27,96 %	15,58 %
Current Ratio	1,56	1,51	1,01	3,16
Quick Ratio	1,56	1,51	1,01	3,16
Equity Ratio	0,72	0,72	0,61	0,74
Gross Profit Margin	99,51 %	100 %	100 %	100 %