MIA FJØSANGER AS

0379 OSLO

Finances

Share Ownership

Return on Equity

1,12 %

Current Ratio

83,67

Debt-to-Equity Ratio

1,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 166 000	1 157 000	1 172 000	1 100 000
Net Income	257 000	289 000	333 000	393 000
Total Assets	58 321 000	55 151 000	54 730 000	50 233 000
Total Equity	23 011 000	22 754 000	22 464 000	1 731 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 166 000	1 157 000	1 172 000	1 100 000
Expenditure	753 000	790 000	749 000	597 000
Operating Profit	413 000	367 000	423 000	502 000
Financial Income	3 000	4 000	4 000	2 000
Financial Costs	87 000	0	0	0
Financial Balance	−84 000	4 000	4 000	2 000
Earnings Before Tax	329 000	371 000	427 000	504 000
Tax	72 000	82 000	94 000	111 000
Net Income	257 000	289 000	333 000	393 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	58 321 000	55 151 000	54 730 000	50 233 000
Total Assets	58 321 000	55 151 000	54 730 000	50 233 000
Total Retained Equity	2 581 000	2 324 000	2 034 000	1 701 000
Total Equity	23 011 000	22 754 000	22 464 000	1 731 000
Total Long-Term Debt	34 613 000	31 454 000	30 387 000	48 144 000
Total Current Debt	697 000	943 000	1 878 000	357 000
Total Equity and Debt	58 321 000	55 151 000	54 730 000	50 233 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 166 000	1 157 000	1 172 000	0
Other Income	0	0	0	1 100 000
Revenue	1 166 000	1 157 000	1 172 000	1 100 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	753 000	790 000	749 000	597 000
Operating Profit	413 000	367 000	423 000	502 000
Financial Income	3 000	4 000	4 000	2 000
Financial Costs	87 000	0	0	0
Financial Balance	−84 000	4 000	4 000	2 000
Dividends	0	0	0	0
Net Income	257 000	289 000	333 000	393 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	57 922 000	54 269 000	52 371 000	49 886 000
Total Investments	0	0	0	0
Cash, Bank	321 000	835 000	504 000	288 000
Total Current Assets	58 321 000	55 151 000	54 730 000	50 233 000
Total Assets	58 321 000	55 151 000	54 730 000	50 233 000
Total Equity	23 011 000	22 754 000	22 464 000	1 731 000
Short-Term Group Debt	0	0	1 379 000	0
Total Long-Term Debt	34 613 000	31 454 000	30 387 000	48 144 000
Creditors	242 000	668 000	439 000	252 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	455 000	275 000	60 000	105 000
Total Current Debt	697 000	943 000	1 878 000	357 000
Total Equity and Debt	58 321 000	55 151 000	54 730 000	50 233 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,12 %	1,27 %	1,48 %	22,7 %
Debt-to-Equity Ratio	1,5	1,38	1,35	27,81
Operating Profit Margin	35,42 %	31,72 %	36,09 %	45,64 %
Current Ratio	83,67	58,48	29,14	140,71
Quick Ratio	−1,02	−1,03	−1,08	−1,01
Equity Ratio	0,39	0,41	0,41	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %