MORE VALVES AS

1344 HASLUM

Finances

Share Ownership

Return on Equity

34,53 %

Current Ratio

5,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 877 000	2 779 000	5 149 000	4 603 000
Net Income	1 028 000	865 000	2 874 000	2 465 000
Total Assets	3 576 000	5 364 000	5 073 000	3 728 000
Total Equity	2 977 000	1 950 000	2 984 000	1 110 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 877 000	2 779 000	5 149 000	4 603 000
Expenditure	1 610 000	1 552 000	1 545 000	1 556 000
Operating Profit	1 267 000	1 227 000	3 604 000	3 047 000
Financial Income	111 000	6 000	109 000	117 000
Financial Costs	52 000	119 000	21 000	3 000
Financial Balance	59 000	−113 000	88 000	114 000
Earnings Before Tax	1 327 000	1 114 000	3 692 000	3 162 000
Tax	299 000	249 000	818 000	697 000
Net Income	1 028 000	865 000	2 874 000	2 465 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 576 000	5 364 000	5 073 000	3 728 000
Total Assets	3 576 000	5 364 000	5 073 000	3 728 000
Total Retained Equity	2 877 000	1 850 000	2 884 000	1 010 000
Total Equity	2 977 000	1 950 000	2 984 000	1 110 000
Total Long-Term Debt	0	0	0	117 000
Total Current Debt	598 000	3 415 000	2 089 000	2 501 000
Total Equity and Debt	3 576 000	5 364 000	5 073 000	3 728 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 877 000	2 779 000	5 149 000	4 603 000
Other Income	0	0	0	0
Revenue	2 877 000	2 779 000	5 149 000	4 603 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 423 000	1 423 000	1 412 000	1 423 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 610 000	1 552 000	1 545 000	1 556 000
Operating Profit	1 267 000	1 227 000	3 604 000	3 047 000
Financial Income	111 000	6 000	109 000	117 000
Financial Costs	52 000	119 000	21 000	3 000
Financial Balance	59 000	−113 000	88 000	114 000
Dividends	0	1 900 000	1 000 000	2 700 000
Net Income	1 028 000	865 000	2 874 000	2 465 000

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	2 610 000	3 104 000	3 128 000	2 437 000
Total Current Assets	3 576 000	5 364 000	5 073 000	3 728 000
Total Assets	3 576 000	5 364 000	5 073 000	3 728 000
Total Equity	2 977 000	1 950 000	2 984 000	1 110 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	117 000
Creditors	32 000	7 000	1 000	0
Unpaid Taxes	114 000	112 000	124 000	113 000
Dividends	0	1 900 000	1 000 000	2 700 000
Other Current Debt	154 000	1 146 000	146 000	191 000
Total Current Debt	598 000	3 415 000	2 089 000	2 501 000
Total Equity and Debt	3 576 000	5 364 000	5 073 000	3 728 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,53 %	44,36 %	96,31 %	222,07 %
Debt-to-Equity Ratio	0	0	0	0,11
Operating Profit Margin	44,04 %	44,15 %	69,99 %	66,2 %
Current Ratio	5,98	1,57	2,43	1,49
Quick Ratio	5,98	1,57	2,43	1,49
Equity Ratio	0,83	0,36	0,59	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %