MISJE CHARTERING AS

5004 BERGEN

Finances

Share Ownership

Return on Equity

1 007,91 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	107 801 000	73 008 000	61 048 000	29 350 000
Net Income	27 788 000	12 931 000	4 374 000	1 136 000
Total Assets	41 702 000	20 712 000	10 295 000	6 880 000
Total Equity	2 757 000	1 969 000	1 538 000	1 364 000

Income (NOK)	2022	2021	2020	2019
Revenue	107 801 000	73 008 000	61 048 000	29 350 000
Expenditure	72 580 000	56 544 000	55 577 000	27 741 000
Operating Profit	35 221 000	16 463 000	5 471 000	1 610 000
Financial Income	3 035 000	1 813 000	1 444 000	306 000
Financial Costs	2 595 000	1 691 000	1 303 000	444 000
Financial Balance	440 000	122 000	141 000	−138 000
Earnings Before Tax	35 661 000	16 585 000	5 612 000	1 471 000
Tax	7 873 000	3 654 000	1 238 000	335 000
Net Income	27 788 000	12 931 000	4 374 000	1 136 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	58 000	98 000	143 000
Total Current Assets	41 661 000	20 654 000	10 197 000	6 737 000
Total Assets	41 702 000	20 712 000	10 295 000	6 880 000
Total Retained Equity	2 457 000	1 669 000	1 238 000	1 064 000
Total Equity	2 757 000	1 969 000	1 538 000	1 364 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	38 945 000	18 743 000	8 758 000	5 516 000
Total Equity and Debt	41 702 000	20 712 000	10 295 000	6 880 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	107 801 000	73 008 000	61 048 000	29 350 000
Other Income	0	0	0	0
Revenue	107 801 000	73 008 000	61 048 000	29 350 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 780 000	4 555 000	4 710 000	4 237 000
Depreciation	29 000	45 000	47 000	46 000
Impairment	0	0	0	0
Expenditure	72 580 000	56 544 000	55 577 000	27 741 000
Operating Profit	35 221 000	16 463 000	5 471 000	1 610 000
Financial Income	3 035 000	1 813 000	1 444 000	306 000
Financial Costs	2 595 000	1 691 000	1 303 000	444 000
Financial Balance	440 000	122 000	141 000	−138 000
Dividends	27 000 000	12 500 000	4 200 000	1 000 000
Net Income	27 788 000	12 931 000	4 374 000	1 136 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	7 000	3 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	31 000	50 000	96 000	143 000
Total Tangible Assets	31 000	50 000	96 000	143 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	42 000	58 000	98 000	143 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 317 000	4 489 000	3 559 000	1 151 000
Total Current Assets	41 661 000	20 654 000	10 197 000	6 737 000
Total Assets	41 702 000	20 712 000	10 295 000	6 880 000
Total Equity	2 757 000	1 969 000	1 538 000	1 364 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 260 000	249 000	320 000	1 070 000
Unpaid Taxes	0	0	115 000	0
Dividends	27 000 000	12 500 000	4 200 000	1 000 000
Other Current Debt	2 809 000	2 336 000	2 881 000	3 110 000
Total Current Debt	38 945 000	18 743 000	8 758 000	5 516 000
Total Equity and Debt	41 702 000	20 712 000	10 295 000	6 880 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 007,91 %	656,73 %	284,4 %	83,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,67 %	22,55 %	8,96 %	5,49 %
Current Ratio	1,07	1,1	1,16	1,22
Quick Ratio	1,07	1,1	1,16	1,22
Equity Ratio	0,07	0,1	0,15	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %