MI-CONTROL AS

4639 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−135,05 %

Current Ratio

3,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 714 000	3 177 000	3 148 000	1 848 000
Net Income	−867 000	510 000	409 000	307 000
Total Assets	909 000	2 545 000	1 960 000	1 121 000
Total Equity	642 000	1 508 000	992 000	583 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 714 000	3 177 000	3 148 000	1 848 000
Expenditure	2 577 000	2 521 000	2 626 000	1 454 000
Operating Profit	−863 000	657 000	522 000	394 000
Financial Income	0	0	3 000	0
Financial Costs	4 000	1 000	0	1 000
Financial Balance	−4 000	−1 000	3 000	−1 000
Earnings Before Tax	−867 000	656 000	524 000	394 000
Tax	0	146 000	115 000	87 000
Net Income	−867 000	510 000	409 000	307 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 000	50 000	63 000	10 000
Total Current Assets	868 000	2 495 000	1 896 000	1 111 000
Total Assets	909 000	2 545 000	1 960 000	1 121 000
Total Retained Equity	612 000	1 478 000	968 000	559 000
Total Equity	642 000	1 508 000	992 000	583 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	267 000	1 037 000	967 000	538 000
Total Equity and Debt	909 000	2 545 000	1 960 000	1 121 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 508 000	2 812 000	2 989 000	1 848 000
Other Income	206 000	365 000	159 000	0
Revenue	1 714 000	3 177 000	3 148 000	1 848 000
Cost of Goods Sold	68 000	160 000	16 000	0
Salary Costs	1 297 000	1 605 000	1 790 000	622 000
Depreciation	10 000	13 000	27 000	0
Impairment	0	0	0	0
Expenditure	2 577 000	2 521 000	2 626 000	1 454 000
Operating Profit	−863 000	657 000	522 000	394 000
Financial Income	0	0	3 000	0
Financial Costs	4 000	1 000	0	1 000
Financial Balance	−4 000	−1 000	3 000	−1 000
Dividends	0	0	0	0
Net Income	−867 000	510 000	409 000	307 000

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	40 000	50 000	63 000	0
Total Tangible Assets	40 000	50 000	63 000	0
Total Fiancial Fixed Assets	0	0	0	10 000
Total Fixed Assets	40 000	50 000	63 000	10 000
Stock	149 000	530 000	250 000	180 000
Total Investments	0	0	0	0
Cash, Bank	329 000	1 492 000	887 000	842 000
Total Current Assets	868 000	2 495 000	1 896 000	1 111 000
Total Assets	909 000	2 545 000	1 960 000	1 121 000
Total Equity	642 000	1 508 000	992 000	583 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	413 000	265 000	277 000
Unpaid Taxes	86 000	266 000	346 000	46 000
Dividends	0	0	0	0
Other Current Debt	178 000	212 000	242 000	129 000
Total Current Debt	267 000	1 037 000	967 000	538 000
Total Equity and Debt	909 000	2 545 000	1 960 000	1 121 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−135,05 %	33,82 %	41,23 %	52,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−50,35 %	20,68 %	16,58 %	21,32 %
Current Ratio	3,25	2,41	1,96	2,07
Quick Ratio	7,36	4,92	2,64	3,1
Equity Ratio	0,71	0,59	0,51	0,52
Gross Profit Margin	96,03 %	94,96 %	99,49 %	100 %