MIRAWA HOUSE AS

3300 HOKKSUND

Finances

Share Ownership

Return on Equity

82,77 %

Current Ratio

1,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 376 000	5 851 000	4 890 000	5 748 000
Net Income	543 000	718 000	774 000	665 000
Total Assets	1 572 000	2 012 000	1 856 000	1 445 000
Total Equity	656 000	1 113 000	1 095 000	521 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 376 000	5 851 000	4 890 000	5 748 000
Expenditure	5 672 000	4 919 000	3 890 000	4 890 000
Operating Profit	703 000	932 000	1 000 000	858 000
Financial Income	0	0	0	1 000
Financial Costs	5 000	5 000	6 000	4 000
Financial Balance	−5 000	−5 000	−6 000	−3 000
Earnings Before Tax	698 000	927 000	995 000	855 000
Tax	155 000	209 000	221 000	190 000
Net Income	543 000	718 000	774 000	665 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	44 000	68 000	16 000
Total Current Assets	1 537 000	1 968 000	1 788 000	1 429 000
Total Assets	1 572 000	2 012 000	1 856 000	1 445 000
Total Retained Equity	626 000	1 083 000	1 065 000	491 000
Total Equity	656 000	1 113 000	1 095 000	521 000
Total Long-Term Debt	1 000	29 000	34 000	45 000
Total Current Debt	915 000	870 000	728 000	879 000
Total Equity and Debt	1 572 000	2 012 000	1 856 000	1 445 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 237 000	5 677 000	4 700 000	5 719 000
Other Income	138 000	174 000	191 000	29 000
Revenue	6 376 000	5 851 000	4 890 000	5 748 000
Cost of Goods Sold	1 560 000	1 509 000	1 176 000	1 455 000
Salary Costs	3 120 000	2 567 000	2 034 000	2 598 000
Depreciation	9 000	24 000	17 000	4 000
Impairment	0	0	0	0
Expenditure	5 672 000	4 919 000	3 890 000	4 890 000
Operating Profit	703 000	932 000	1 000 000	858 000
Financial Income	0	0	0	1 000
Financial Costs	5 000	5 000	6 000	4 000
Financial Balance	−5 000	−5 000	−6 000	−3 000
Dividends	1 000 000	700 000	200 000	400 000
Net Income	543 000	718 000	774 000	665 000

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	36 000	44 000	56 000	0
Fixtures	0	0	12 000	16 000
Total Tangible Assets	36 000	44 000	68 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 000	44 000	68 000	16 000
Stock	154 000	136 000	150 000	120 000
Total Investments	0	0	0	0
Cash, Bank	1 306 000	1 800 000	1 600 000	1 274 000
Total Current Assets	1 537 000	1 968 000	1 788 000	1 429 000
Total Assets	1 572 000	2 012 000	1 856 000	1 445 000
Total Equity	656 000	1 113 000	1 095 000	521 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	29 000	34 000	45 000
Creditors	77 000	73 000	78 000	82 000
Unpaid Taxes	263 000	233 000	159 000	252 000
Dividends	1 000 000	700 000	200 000	400 000
Other Current Debt	420 000	355 000	270 000	355 000
Total Current Debt	915 000	870 000	728 000	879 000
Total Equity and Debt	1 572 000	2 012 000	1 856 000	1 445 000

Financial indicators	2022	2021	2020	2019
Return on Equity	82,77 %	64,51 %	70,68 %	127,64 %
Debt-to-Equity Ratio	0	0,03	0,03	0,09
Operating Profit Margin	11,03 %	15,93 %	20,45 %	14,93 %
Current Ratio	1,68	2,26	2,46	1,63
Quick Ratio	2,02	2,68	3,09	1,88
Equity Ratio	0,42	0,55	0,59	0,36
Gross Profit Margin	75,53 %	74,21 %	75,95 %	74,69 %