MANZIL AS

1475 FINSTADJORDET

Finances

Share Ownership

Return on Equity

13,21 %

Current Ratio

9,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 142 000	1 483 000	1 195 000	1 143 000
Net Income	239 000	599 000	479 000	440 000
Total Assets	2 017 000	2 161 000	1 847 000	1 638 000
Total Equity	1 809 000	1 570 000	1 271 000	1 392 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 142 000	1 483 000	1 195 000	1 143 000
Expenditure	835 000	714 000	582 000	575 000
Operating Profit	307 000	770 000	612 000	568 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	4 000
Financial Balance	0	0	0	−3 000
Earnings Before Tax	307 000	770 000	612 000	565 000
Tax	69 000	170 000	134 000	125 000
Net Income	239 000	599 000	479 000	440 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	21 000	32 000	0
Total Current Assets	2 008 000	2 141 000	1 815 000	1 638 000
Total Assets	2 017 000	2 161 000	1 847 000	1 638 000
Total Retained Equity	1 779 000	1 540 000	1 241 000	1 362 000
Total Equity	1 809 000	1 570 000	1 271 000	1 392 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	208 000	591 000	576 000	245 000
Total Equity and Debt	2 017 000	2 161 000	1 847 000	1 638 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 142 000	1 483 000	1 195 000	1 143 000
Other Income	0	0	0	0
Revenue	1 142 000	1 483 000	1 195 000	1 143 000
Cost of Goods Sold	0	0	0	0
Salary Costs	331 000	261 000	195 000	176 000
Depreciation	12 000	12 000	6 000	0
Impairment	0	0	0	0
Expenditure	835 000	714 000	582 000	575 000
Operating Profit	307 000	770 000	612 000	568 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	4 000
Financial Balance	0	0	0	−3 000
Dividends	0	300 000	300 000	0
Net Income	239 000	599 000	479 000	440 000

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	9 000	21 000	32 000	0
Total Tangible Assets	9 000	21 000	32 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	21 000	32 000	0
Stock	43 000	41 000	30 000	37 000
Total Investments	0	0	0	0
Cash, Bank	1 964 000	2 069 000	1 785 000	1 600 000
Total Current Assets	2 008 000	2 141 000	1 815 000	1 638 000
Total Assets	2 017 000	2 161 000	1 847 000	1 638 000
Total Equity	1 809 000	1 570 000	1 271 000	1 392 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	7 000	8 000
Unpaid Taxes	19 000	17 000	13 000	16 000
Dividends	0	300 000	300 000	0
Other Current Debt	120 000	404 000	423 000	97 000
Total Current Debt	208 000	591 000	576 000	245 000
Total Equity and Debt	2 017 000	2 161 000	1 847 000	1 638 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,21 %	38,15 %	37,69 %	31,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	26,88 %	51,92 %	51,21 %	49,69 %
Current Ratio	9,65	3,62	3,15	6,69
Quick Ratio	12,17	3,89	3,32	7,88
Equity Ratio	0,9	0,73	0,69	0,85
Gross Profit Margin	100 %	100 %	100 %	100 %