MIRA BYGG AS

2636 ØYER

Finances

Share Ownership

Return on Equity

42,35 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 334 000	2 336 000	3 600 000	1 744 000
Net Income	191 000	−85 000	488 000	−64 000
Total Assets	1 097 000	882 000	1 132 000	311 000
Total Equity	451 000	260 000	345 000	−43 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 334 000	2 336 000	3 600 000	1 744 000
Expenditure	3 116 000	2 416 000	2 975 000	1 826 000
Operating Profit	218 000	−81 000	626 000	−82 000
Financial Income	2 000	5 000	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	5 000	0	0
Earnings Before Tax	220 000	−76 000	626 000	−82 000
Tax	29 000	8 000	138 000	−18 000
Net Income	191 000	−85 000	488 000	−64 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	378 000	94 000	224 000	238 000
Total Current Assets	719 000	788 000	908 000	72 000
Total Assets	1 097 000	882 000	1 132 000	311 000
Total Retained Equity	421 000	230 000	315 000	−73 000
Total Equity	451 000	260 000	345 000	−43 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	646 000	622 000	787 000	354 000
Total Equity and Debt	1 097 000	882 000	1 132 000	311 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 334 000	2 336 000	3 600 000	1 744 000
Other Income	0	0	0	0
Revenue	3 334 000	2 336 000	3 600 000	1 744 000
Cost of Goods Sold	18 000	18 000	691 000	205 000
Salary Costs	2 406 000	1 778 000	1 824 000	1 170 000
Depreciation	9 000	35 000	21 000	32 000
Impairment	0	0	0	0
Expenditure	3 116 000	2 416 000	2 975 000	1 826 000
Operating Profit	218 000	−81 000	626 000	−82 000
Financial Income	2 000	5 000	0	0
Financial Costs	0	0	0	0
Financial Balance	2 000	5 000	0	0
Dividends	0	0	100 000	0
Net Income	191 000	−85 000	488 000	−64 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	8 000	42 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	154 000	−18 000	18 000	18 000
Total Tangible Assets	154 000	−18 000	18 000	18 000
Total Fiancial Fixed Assets	223 000	111 000	199 000	178 000
Total Fixed Assets	378 000	94 000	224 000	238 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	707 000	788 000	607 000	72 000
Total Current Assets	719 000	788 000	908 000	72 000
Total Assets	1 097 000	882 000	1 132 000	311 000
Total Equity	451 000	260 000	345 000	−43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	5 000	6 000	25 000
Unpaid Taxes	251 000	247 000	291 000	120 000
Dividends	0	0	100 000	0
Other Current Debt	340 000	370 000	286 000	208 000
Total Current Debt	646 000	622 000	787 000	354 000
Total Equity and Debt	1 097 000	882 000	1 132 000	311 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,35 %	−32,69 %	141,45 %	148,84 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	6,54 %	−3,47 %	17,39 %	−4,7 %
Current Ratio	1,11	1,27	1,15	0,2
Quick Ratio	1,11	1,27	1,15	0,2
Equity Ratio	0,41	0,29	0,3	−0,14
Gross Profit Margin	99,46 %	99,23 %	80,81 %	88,25 %