MIMIR CONSULTING AS

1718 GREÅKER

Finances

Share Ownership

Return on Equity

1 965,85 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 336 000	6 835 000	3 902 000	6 393 000
Net Income	806 000	2 225 000	−672 000	2 056 000
Total Assets	2 187 000	3 743 000	2 375 000	8 271 000
Total Equity	41 000	30 000	298 000	970 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 336 000	6 835 000	3 902 000	6 393 000
Expenditure	5 265 000	3 964 000	4 758 000	3 668 000
Operating Profit	1 070 000	2 870 000	−857 000	2 726 000
Financial Income	4 000	1 000	2 000	69 000
Financial Costs	7 000	13 000	1 000	149 000
Financial Balance	−3 000	−12 000	1 000	−80 000
Earnings Before Tax	1 067 000	2 859 000	−856 000	2 645 000
Tax	261 000	634 000	−184 000	589 000
Net Income	806 000	2 225 000	−672 000	2 056 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 000	44 000	253 000	25 000
Total Current Assets	2 155 000	3 699 000	2 122 000	8 246 000
Total Assets	2 187 000	3 743 000	2 375 000	8 271 000
Total Retained Equity	11 000	0	268 000	940 000
Total Equity	41 000	30 000	298 000	970 000
Total Long-Term Debt	0	16 000	145 000	791 000
Total Current Debt	2 146 000	3 697 000	1 932 000	6 510 000
Total Equity and Debt	2 187 000	3 743 000	2 375 000	8 271 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 336 000	6 835 000	3 902 000	6 354 000
Other Income	0	0	0	39 000
Revenue	6 336 000	6 835 000	3 902 000	6 393 000
Cost of Goods Sold	253 000	298 000	0	12 000
Salary Costs	3 883 000	3 135 000	2 163 000	2 846 000
Depreciation	12 000	5 000	0	0
Impairment	0	0	0	0
Expenditure	5 265 000	3 964 000	4 758 000	3 668 000
Operating Profit	1 070 000	2 870 000	−857 000	2 726 000
Financial Income	4 000	1 000	2 000	69 000
Financial Costs	7 000	13 000	1 000	149 000
Financial Balance	−3 000	−12 000	1 000	−80 000
Dividends	0	1 111 000	0	1 075 000
Net Income	806 000	2 225 000	−672 000	2 056 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	228 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	12 000	0	0
Total Tangible Assets	0	12 000	0	0
Total Fiancial Fixed Assets	32 000	32 000	25 000	25 000
Total Fixed Assets	32 000	44 000	253 000	25 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	785 000	3 229 000	1 371 000	1 231 000
Total Current Assets	2 155 000	3 699 000	2 122 000	8 246 000
Total Assets	2 187 000	3 743 000	2 375 000	8 271 000
Total Equity	41 000	30 000	298 000	970 000
Short-Term Group Debt	1 018 000	1 772 000	0	2 520 000
Total Long-Term Debt	0	16 000	145 000	791 000
Creditors	19 000	23 000	30 000	468 000
Unpaid Taxes	242 000	543 000	293 000	761 000
Dividends	0	1 111 000	0	1 075 000
Other Current Debt	814 000	248 000	1 565 000	1 259 000
Total Current Debt	2 146 000	3 697 000	1 932 000	6 510 000
Total Equity and Debt	2 187 000	3 743 000	2 375 000	8 271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 965,85 %	7 416,67 %	−225,5 %	211,96 %
Debt-to-Equity Ratio	0	0,53	0,49	0,82
Operating Profit Margin	16,89 %	41,99 %	−21,96 %	42,64 %
Current Ratio	1	1	1,1	1,27
Quick Ratio	1	1	1,1	1,27
Equity Ratio	0,02	0,01	0,13	0,12
Gross Profit Margin	96,01 %	95,64 %	100 %	99,81 %