MEN AS

0554 OSLO

Finances

Share Ownership

Return on Equity

24,3 %

Current Ratio

5,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 439 000	9 290 000	2 769 000	2 554 000
Net Income	2 375 000	2 357 000	372 000	248 000
Total Assets	11 793 000	9 468 000	6 120 000	6 113 000
Total Equity	9 775 000	7 800 000	5 743 000	5 571 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 439 000	9 290 000	2 769 000	2 554 000
Expenditure	5 375 000	6 224 000	2 259 000	2 187 000
Operating Profit	3 064 000	3 066 000	509 000	367 000
Financial Income	0	1 000	6 000	3 000
Financial Costs	2 000	3 000	4 000	8 000
Financial Balance	−2 000	−2 000	2 000	−5 000
Earnings Before Tax	3 061 000	3 063 000	510 000	362 000
Tax	686 000	707 000	138 000	114 000
Net Income	2 375 000	2 357 000	372 000	248 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	0	62 000	131 000
Total Current Assets	11 757 000	9 468 000	6 058 000	5 982 000
Total Assets	11 793 000	9 468 000	6 120 000	6 113 000
Total Retained Equity	9 745 000	7 770 000	5 713 000	5 541 000
Total Equity	9 775 000	7 800 000	5 743 000	5 571 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 018 000	1 669 000	377 000	542 000
Total Equity and Debt	11 793 000	9 468 000	6 120 000	6 113 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 439 000	9 290 000	2 769 000	2 554 000
Other Income	0	0	0	0
Revenue	8 439 000	9 290 000	2 769 000	2 554 000
Cost of Goods Sold	3 694 000	4 735 000	734 000	743 000
Salary Costs	1 151 000	1 146 000	1 210 000	1 159 000
Depreciation	16 000	62 000	68 000	70 000
Impairment	0	0	0	0
Expenditure	5 375 000	6 224 000	2 259 000	2 187 000
Operating Profit	3 064 000	3 066 000	509 000	367 000
Financial Income	0	1 000	6 000	3 000
Financial Costs	2 000	3 000	4 000	8 000
Financial Balance	−2 000	−2 000	2 000	−5 000
Dividends	0	0	0	0
Net Income	2 375 000	2 357 000	372 000	248 000

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	36 000	0	62 000	131 000
Total Tangible Assets	36 000	0	62 000	131 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 000	0	62 000	131 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 385 000	9 444 000	5 976 000	5 945 000
Total Current Assets	11 757 000	9 468 000	6 058 000	5 982 000
Total Assets	11 793 000	9 468 000	6 120 000	6 113 000
Total Equity	9 775 000	7 800 000	5 743 000	5 571 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	972 000	694 000	0	48 000
Unpaid Taxes	140 000	145 000	100 000	92 000
Dividends	0	0	0	0
Other Current Debt	221 000	122 000	139 000	282 000
Total Current Debt	2 018 000	1 669 000	377 000	542 000
Total Equity and Debt	11 793 000	9 468 000	6 120 000	6 113 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,3 %	30,22 %	6,48 %	4,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,31 %	33 %	18,38 %	14,37 %
Current Ratio	5,83	5,67	16,07	11,04
Quick Ratio	5,83	5,67	16,07	11,04
Equity Ratio	0,83	0,82	0,94	0,91
Gross Profit Margin	56,23 %	49,03 %	73,49 %	70,91 %