MAX IMPORT AS

1739 BORGENHAUGEN

Finances

Share Ownership

Return on Equity

5,6 %

Current Ratio

2,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 334 000	1 290 000	1 590 000	1 511 000
Net Income	13 000	−383 000	−66 000	88 000
Total Assets	449 000	424 000	713 000	845 000
Total Equity	232 000	219 000	602 000	668 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 334 000	1 290 000	1 590 000	1 511 000
Expenditure	1 321 000	1 687 000	1 655 000	1 398 000
Operating Profit	13 000	−397 000	−65 000	113 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Earnings Before Tax	13 000	−397 000	−67 000	113 000
Tax	0	−14 000	−1 000	25 000
Net Income	13 000	−383 000	−66 000	88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000	3 000	20 000	28 000
Total Current Assets	447 000	421 000	693 000	817 000
Total Assets	449 000	424 000	713 000	845 000
Total Retained Equity	202 000	189 000	572 000	638 000
Total Equity	232 000	219 000	602 000	668 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	217 000	204 000	111 000	176 000
Total Equity and Debt	449 000	424 000	713 000	845 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 334 000	1 290 000	1 590 000	1 511 000
Other Income	0	0	0	0
Revenue	1 334 000	1 290 000	1 590 000	1 511 000
Cost of Goods Sold	846 000	673 000	908 000	765 000
Salary Costs	354 000	841 000	474 000	483 000
Depreciation	1 000	20 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	1 321 000	1 687 000	1 655 000	1 398 000
Operating Profit	13 000	−397 000	−65 000	113 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Dividends	0	0	0	0
Net Income	13 000	−383 000	−66 000	88 000

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	2 000	3 000	20 000	28 000
Total Tangible Assets	2 000	3 000	20 000	28 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 000	3 000	20 000	28 000
Stock	0	25 000	25 000	25 000
Total Investments	0	0	0	0
Cash, Bank	371 000	370 000	472 000	744 000
Total Current Assets	447 000	421 000	693 000	817 000
Total Assets	449 000	424 000	713 000	845 000
Total Equity	232 000	219 000	602 000	668 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	23 000	64 000	49 000	62 000
Unpaid Taxes	89 000	50 000	19 000	45 000
Dividends	0	0	0	0
Other Current Debt	105 000	90 000	43 000	44 000
Total Current Debt	217 000	204 000	111 000	176 000
Total Equity and Debt	449 000	424 000	713 000	845 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,6 %	−174,89 %	−10,96 %	13,17 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,97 %	−30,78 %	−4,09 %	7,48 %
Current Ratio	2,06	2,06	6,24	4,64
Quick Ratio	2,06	2,35	8,06	5,41
Equity Ratio	0,52	0,52	0,84	0,79
Gross Profit Margin	36,58 %	47,83 %	42,89 %	49,37 %