MOVE BOLIGSTYLING AS

0252 OSLO

Finances

Share Ownership

Return on Equity

45,52 %

Current Ratio

1,62

Debt-to-Equity Ratio

0,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 188 000	13 164 000	13 078 000	16 073 000
Net Income	615 000	−41 000	1 015 000	2 017 000
Total Assets	4 119 000	3 124 000	4 764 000	5 776 000
Total Equity	1 351 000	1 086 000	1 826 000	811 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 188 000	13 164 000	13 078 000	16 073 000
Expenditure	11 344 000	13 157 000	11 672 000	13 375 000
Operating Profit	845 000	6 000	1 406 000	2 697 000
Financial Income	26 000	46 000	12 000	4 000
Financial Costs	26 000	58 000	48 000	71 000
Financial Balance	0	−12 000	−36 000	−67 000
Earnings Before Tax	845 000	−6 000	1 371 000	2 630 000
Tax	230 000	34 000	355 000	613 000
Net Income	615 000	−41 000	1 015 000	2 017 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	544 000	461 000	736 000	886 000
Total Current Assets	3 575 000	2 663 000	4 028 000	4 890 000
Total Assets	4 119 000	3 124 000	4 764 000	5 776 000
Total Retained Equity	1 151 000	886 000	1 626 000	611 000
Total Equity	1 351 000	1 086 000	1 826 000	811 000
Total Long-Term Debt	555 000	423 000	748 000	888 000
Total Current Debt	2 213 000	1 615 000	2 189 000	4 077 000
Total Equity and Debt	4 119 000	3 124 000	4 764 000	5 776 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 188 000	13 177 000	13 035 000	16 073 000
Other Income	0	−13 000	44 000	0
Revenue	12 188 000	13 164 000	13 078 000	16 073 000
Cost of Goods Sold	1 443 000	2 693 000	2 012 000	3 362 000
Salary Costs	6 668 000	7 223 000	6 993 000	6 368 000
Depreciation	189 000	248 000	283 000	253 000
Impairment	0	0	0	0
Expenditure	11 344 000	13 157 000	11 672 000	13 375 000
Operating Profit	845 000	6 000	1 406 000	2 697 000
Financial Income	26 000	46 000	12 000	4 000
Financial Costs	26 000	58 000	48 000	71 000
Financial Balance	0	−12 000	−36 000	−67 000
Dividends	200 000	0	0	1 000 000
Net Income	615 000	−41 000	1 015 000	2 017 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	108 000	135 000	86 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	484 000	353 000	601 000	800 000
Total Tangible Assets	484 000	353 000	601 000	800 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	544 000	461 000	736 000	886 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 198 000	731 000	2 461 000	1 891 000
Total Current Assets	3 575 000	2 663 000	4 028 000	4 890 000
Total Assets	4 119 000	3 124 000	4 764 000	5 776 000
Total Equity	1 351 000	1 086 000	1 826 000	811 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	555 000	423 000	748 000	888 000
Creditors	711 000	203 000	196 000	599 000
Unpaid Taxes	443 000	638 000	672 000	536 000
Dividends	200 000	0	0	1 000 000
Other Current Debt	677 000	766 000	918 000	1 350 000
Total Current Debt	2 213 000	1 615 000	2 189 000	4 077 000
Total Equity and Debt	4 119 000	3 124 000	4 764 000	5 776 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,52 %	−3,78 %	55,59 %	248,71 %
Debt-to-Equity Ratio	0,41	0,39	0,41	1,09
Operating Profit Margin	6,93 %	0,05 %	10,75 %	16,78 %
Current Ratio	1,62	1,65	1,84	1,2
Quick Ratio	1,62	1,65	1,84	1,2
Equity Ratio	0,33	0,35	0,38	0,14
Gross Profit Margin	88,16 %	79,54 %	84,62 %	79,08 %