MIWELL NORGE AS

0470 OSLO

Finances

Share Ownership

Return on Equity

12,68 %

Current Ratio

1,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 026 000	719 000	592 000	1 013 000
Net Income	9 000	4 000	1 000	0
Total Assets	265 000	224 000	176 000	472 000
Total Equity	71 000	63 000	58 000	57 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 026 000	719 000	592 000	1 013 000
Expenditure	1 015 000	713 000	590 000	1 012 000
Operating Profit	11 000	6 000	2 000	1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	11 000	6 000	2 000	1 000
Tax	2 000	1 000	0	0
Net Income	9 000	4 000	1 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	265 000	224 000	176 000	472 000
Total Assets	265 000	224 000	176 000	472 000
Total Retained Equity	48 000	39 000	35 000	34 000
Total Equity	71 000	63 000	58 000	57 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	194 000	162 000	118 000	416 000
Total Equity and Debt	265 000	224 000	176 000	472 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 026 000	719 000	592 000	1 013 000
Other Income	0	0	0	0
Revenue	1 026 000	719 000	592 000	1 013 000
Cost of Goods Sold	0	0	0	0
Salary Costs	913 000	633 000	507 000	844 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 015 000	713 000	590 000	1 012 000
Operating Profit	11 000	6 000	2 000	1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	9 000	4 000	1 000	0

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	181 000	178 000	95 000	374 000
Total Current Assets	265 000	224 000	176 000	472 000
Total Assets	265 000	224 000	176 000	472 000
Total Equity	71 000	63 000	58 000	57 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	11 000	8 000	11 000
Unpaid Taxes	98 000	90 000	63 000	286 000
Dividends	0	0	0	0
Other Current Debt	81 000	59 000	47 000	118 000
Total Current Debt	194 000	162 000	118 000	416 000
Total Equity and Debt	265 000	224 000	176 000	472 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,68 %	6,35 %	1,72 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,07 %	0,83 %	0,34 %	0,1 %
Current Ratio	1,37	1,38	1,49	1,13
Quick Ratio	1,37	1,38	1,49	1,13
Equity Ratio	0,27	0,28	0,33	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %