MIA AS

7024 TRONDHEIM

Finances

Share Ownership

Return on Equity

128,42 %

Current Ratio

1,12

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 933 000	7 776 000	7 226 000	8 251 000
Net Income	1 925 000	894 000	880 000	1 228 000
Total Assets	4 928 000	2 779 000	2 370 000	2 425 000
Total Equity	1 499 000	1 093 000	835 000	377 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 933 000	7 776 000	7 226 000	8 251 000
Expenditure	13 465 000	6 630 000	6 096 000	6 674 000
Operating Profit	2 468 000	1 147 000	1 130 000	1 577 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	3 000
Financial Balance	0	0	−2 000	−3 000
Earnings Before Tax	2 468 000	1 146 000	1 128 000	1 575 000
Tax	543 000	252 000	249 000	346 000
Net Income	1 925 000	894 000	880 000	1 228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 082 000	1 094 000	833 000	1 033 000
Total Current Assets	3 846 000	1 686 000	1 537 000	1 392 000
Total Assets	4 928 000	2 779 000	2 370 000	2 425 000
Total Retained Equity	1 399 000	993 000	735 000	277 000
Total Equity	1 499 000	1 093 000	835 000	377 000
Total Long-Term Debt	10 000	15 000	0	0
Total Current Debt	3 419 000	1 671 000	1 535 000	2 048 000
Total Equity and Debt	4 928 000	2 779 000	2 370 000	2 425 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 908 000	7 707 000	7 159 000	7 908 000
Other Income	25 000	70 000	67 000	343 000
Revenue	15 933 000	7 776 000	7 226 000	8 251 000
Cost of Goods Sold	6 948 000	3 505 000	3 166 000	3 599 000
Salary Costs	2 756 000	1 325 000	1 279 000	1 293 000
Depreciation	177 000	13 000	11 000	24 000
Impairment	0	0	0	0
Expenditure	13 465 000	6 630 000	6 096 000	6 674 000
Operating Profit	2 468 000	1 147 000	1 130 000	1 577 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	3 000
Financial Balance	0	0	−2 000	−3 000
Dividends	0	0	0	0
Net Income	1 925 000	894 000	880 000	1 228 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	8 000	10 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	677 000	694 000	37 000	49 000
Total Tangible Assets	677 000	694 000	37 000	49 000
Total Fiancial Fixed Assets	405 000	400 000	788 000	975 000
Total Fixed Assets	1 082 000	1 094 000	833 000	1 033 000
Stock	1 585 000	573 000	658 000	534 000
Total Investments	0	0	0	0
Cash, Bank	1 825 000	1 057 000	771 000	780 000
Total Current Assets	3 846 000	1 686 000	1 537 000	1 392 000
Total Assets	4 928 000	2 779 000	2 370 000	2 425 000
Total Equity	1 499 000	1 093 000	835 000	377 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	15 000	0	0
Creditors	170 000	493 000	62 000	62 000
Unpaid Taxes	381 000	107 000	170 000	229 000
Dividends	0	0	0	0
Other Current Debt	2 326 000	880 000	1 063 000	1 410 000
Total Current Debt	3 419 000	1 671 000	1 535 000	2 048 000
Total Equity and Debt	4 928 000	2 779 000	2 370 000	2 425 000

Financial indicators	2022	2021	2020	2019
Return on Equity	128,42 %	81,79 %	105,39 %	325,73 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	15,49 %	14,75 %	15,64 %	19,11 %
Current Ratio	1,12	1,01	1	0,68
Quick Ratio	2,1	1,54	1,75	0,92
Equity Ratio	0,3	0,39	0,35	0,16
Gross Profit Margin	56,39 %	54,93 %	56,19 %	56,38 %