MIZAR BIO AS

8029 BODØ

Finances

Share Ownership

Return on Equity

45,62 %

Current Ratio

3,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 113 000	1 022 000	430 000	568 000
Net Income	536 000	155 000	−248 000	−181 000
Total Assets	1 598 000	870 000	435 000	612 000
Total Equity	1 175 000	457 000	122 000	370 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 113 000	1 022 000	430 000	568 000
Expenditure	1 521 000	869 000	680 000	750 000
Operating Profit	592 000	154 000	−251 000	−183 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	2 000	2 000
Earnings Before Tax	594 000	155 000	−248 000	−181 000
Tax	58 000	0	0	0
Net Income	536 000	155 000	−248 000	−181 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 598 000	870 000	435 000	612 000
Total Assets	1 598 000	870 000	435 000	612 000
Total Retained Equity	935 000	217 000	62 000	310 000
Total Equity	1 175 000	457 000	122 000	370 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	423 000	413 000	314 000	241 000
Total Equity and Debt	1 598 000	870 000	435 000	612 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 755 000	0	0	268 000
Other Income	358 000	1 022 000	430 000	300 000
Revenue	2 113 000	1 022 000	430 000	568 000
Cost of Goods Sold	9 000	16 000	24 000	62 000
Salary Costs	1 042 000	507 000	267 000	224 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 521 000	869 000	680 000	750 000
Operating Profit	592 000	154 000	−251 000	−183 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	2 000	2 000	2 000
Dividends	0	0	0	0
Net Income	536 000	155 000	−248 000	−181 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 424 000	682 000	245 000	458 000
Total Current Assets	1 598 000	870 000	435 000	612 000
Total Assets	1 598 000	870 000	435 000	612 000
Total Equity	1 175 000	457 000	122 000	370 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	0	95 000	130 000
Unpaid Taxes	224 000	208 000	20 000	14 000
Dividends	0	0	0	0
Other Current Debt	134 000	50 000	44 000	40 000
Total Current Debt	423 000	413 000	314 000	241 000
Total Equity and Debt	1 598 000	870 000	435 000	612 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,62 %	33,92 %	−203,28 %	−48,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,02 %	15,07 %	−58,37 %	−32,22 %
Current Ratio	3,78	2,11	1,39	2,54
Quick Ratio	3,78	2,11	1,39	2,54
Equity Ratio	0,74	0,53	0,28	0,6
Gross Profit Margin	99,57 %	98,43 %	94,42 %	89,08 %