MIOB AS

7550 HOMMELVIK

Finances

Share Ownership

Return on Equity

43,5 %

Current Ratio

2,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 392 000	22 940 000	20 523 000	12 206 000
Net Income	863 000	2 464 000	2 227 000	910 000
Total Assets	3 773 000	8 677 000	7 530 000	5 543 000
Total Equity	1 984 000	3 321 000	2 257 000	1 244 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 392 000	22 940 000	20 523 000	12 206 000
Expenditure	9 270 000	19 713 000	17 647 000	10 984 000
Operating Profit	1 122 000	3 227 000	2 877 000	1 222 000
Financial Income	2 000	0	4 000	7 000
Financial Costs	14 000	49 000	25 000	62 000
Financial Balance	−12 000	−49 000	−21 000	−55 000
Earnings Before Tax	1 110 000	3 178 000	2 856 000	1 168 000
Tax	248 000	714 000	629 000	257 000
Net Income	863 000	2 464 000	2 227 000	910 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	170 000	273 000	539 000	693 000
Total Current Assets	3 603 000	8 404 000	6 991 000	4 851 000
Total Assets	3 773 000	8 677 000	7 530 000	5 543 000
Total Retained Equity	1 954 000	3 291 000	2 227 000	1 214 000
Total Equity	1 984 000	3 321 000	2 257 000	1 244 000
Total Long-Term Debt	0	0	423 000	1 533 000
Total Current Debt	1 789 000	5 356 000	4 850 000	2 767 000
Total Equity and Debt	3 773 000	8 677 000	7 530 000	5 543 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 392 000	22 931 000	20 523 000	12 206 000
Other Income	0	8 000	0	0
Revenue	10 392 000	22 940 000	20 523 000	12 206 000
Cost of Goods Sold	0	0	0	16 000
Salary Costs	8 794 000	18 982 000	16 837 000	10 353 000
Depreciation	103 000	140 000	169 000	167 000
Impairment	0	0	0	0
Expenditure	9 270 000	19 713 000	17 647 000	10 984 000
Operating Profit	1 122 000	3 227 000	2 877 000	1 222 000
Financial Income	2 000	0	4 000	7 000
Financial Costs	14 000	49 000	25 000	62 000
Financial Balance	−12 000	−49 000	−21 000	−55 000
Dividends	2 200 000	1 400 000	1 214 000	300 000
Net Income	863 000	2 464 000	2 227 000	910 000

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	170 000	273 000	539 000	693 000
Total Tangible Assets	170 000	273 000	539 000	693 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	170 000	273 000	539 000	693 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 939 000	7 349 000	5 182 000	4 322 000
Total Current Assets	3 603 000	8 404 000	6 991 000	4 851 000
Total Assets	3 773 000	8 677 000	7 530 000	5 543 000
Total Equity	1 984 000	3 321 000	2 257 000	1 244 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	423 000	1 533 000
Creditors	39 000	77 000	74 000	23 000
Unpaid Taxes	576 000	1 641 000	1 459 000	866 000
Dividends	2 200 000	1 400 000	1 214 000	300 000
Other Current Debt	926 000	2 923 000	2 681 000	1 619 000
Total Current Debt	1 789 000	5 356 000	4 850 000	2 767 000
Total Equity and Debt	3 773 000	8 677 000	7 530 000	5 543 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,5 %	74,19 %	98,67 %	73,15 %
Debt-to-Equity Ratio	0	0	0,19	1,23
Operating Profit Margin	10,8 %	14,07 %	14,02 %	10,01 %
Current Ratio	2,01	1,57	1,44	1,75
Quick Ratio	2,01	1,57	1,44	1,75
Equity Ratio	0,53	0,38	0,3	0,22
Gross Profit Margin	100 %	100 %	100 %	99,87 %