MALERMESTERFIRMA 2 MESTERE AS

1177 OSLO

Finances

Share Ownership

Return on Equity

−9,48 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 789 000	4 193 000	2 815 000	4 836 000
Net Income	−67 000	823 000	−491 000	−39 000
Total Assets	2 219 000	1 882 000	550 000	1 526 000
Total Equity	707 000	773 000	−50 000	441 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 789 000	4 193 000	2 815 000	4 836 000
Expenditure	5 854 000	3 208 000	3 362 000	4 875 000
Operating Profit	−65 000	984 000	−547 000	−39 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	3 000	5 000
Financial Balance	−1 000	−1 000	−3 000	−5 000
Earnings Before Tax	−67 000	984 000	−550 000	−44 000
Tax	0	160 000	−59 000	−5 000
Net Income	−67 000	823 000	−491 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	260 000	33 000	54 000	102 000
Total Current Assets	1 959 000	1 849 000	496 000	1 424 000
Total Assets	2 219 000	1 882 000	550 000	1 526 000
Total Retained Equity	689 000	755 000	−68 000	423 000
Total Equity	707 000	773 000	−50 000	441 000
Total Long-Term Debt	0	0	22 000	56 000
Total Current Debt	1 513 000	1 108 000	577 000	1 030 000
Total Equity and Debt	2 219 000	1 882 000	550 000	1 526 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 786 000	4 192 000	2 815 000	4 836 000
Other Income	3 000	1 000	0	0
Revenue	5 789 000	4 193 000	2 815 000	4 836 000
Cost of Goods Sold	700 000	464 000	435 000	558 000
Salary Costs	4 362 000	2 022 000	2 142 000	3 394 000
Depreciation	52 000	13 000	36 000	41 000
Impairment	0	0	0	0
Expenditure	5 854 000	3 208 000	3 362 000	4 875 000
Operating Profit	−65 000	984 000	−547 000	−39 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	3 000	5 000
Financial Balance	−1 000	−1 000	−3 000	−5 000
Dividends	0	0	0	0
Net Income	−67 000	823 000	−491 000	−39 000

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	240 000	11 000	24 000	60 000
Total Tangible Assets	240 000	11 000	24 000	60 000
Total Fiancial Fixed Assets	20 000	22 000	30 000	43 000
Total Fixed Assets	260 000	33 000	54 000	102 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 826 000	1 316 000	436 000	833 000
Total Current Assets	1 959 000	1 849 000	496 000	1 424 000
Total Assets	2 219 000	1 882 000	550 000	1 526 000
Total Equity	707 000	773 000	−50 000	441 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	22 000	56 000
Creditors	107 000	60 000	64 000	67 000
Unpaid Taxes	603 000	411 000	264 000	414 000
Dividends	0	0	0	0
Other Current Debt	803 000	477 000	249 000	549 000
Total Current Debt	1 513 000	1 108 000	577 000	1 030 000
Total Equity and Debt	2 219 000	1 882 000	550 000	1 526 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,48 %	106,47 %	982 %	−8,84 %
Debt-to-Equity Ratio	0	0	−0,44	0,13
Operating Profit Margin	−1,12 %	23,47 %	−19,43 %	−0,81 %
Current Ratio	1,29	1,67	0,86	1,38
Quick Ratio	1,29	1,67	0,86	1,38
Equity Ratio	0,32	0,41	−0,09	0,29
Gross Profit Margin	87,91 %	88,93 %	84,55 %	88,46 %