MK REGNSKAP MALGORZATA NOWAK

1364 FORNEBU

Finances

Share Ownership

Return on Equity

303,7 %

Current Ratio

4,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	845 000	933 000	1 015 000	1 000 000
Net Income	656 000	771 000	862 000	842 000
Total Assets	249 000	282 000	410 000	312 000
Total Equity	216 000	257 000	373 000	246 000

Income (NOK)	2022	2021	2020	2019
Revenue	845 000	933 000	1 015 000	1 000 000
Expenditure	190 000	163 000	157 000	162 000
Operating Profit	656 000	770 000	858 000	838 000
Financial Income	1 000	1 000	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	3 000	4 000
Earnings Before Tax	656 000	771 000	862 000	842 000
Tax	0	0	0	0
Net Income	656 000	771 000	862 000	842 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	108 000	141 000	174 000	207 000
Total Current Assets	142 000	141 000	236 000	105 000
Total Assets	249 000	282 000	410 000	312 000
Total Retained Equity	216 000	257 000	373 000	246 000
Total Equity	216 000	257 000	373 000	246 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	34 000	25 000	37 000	65 000
Total Equity and Debt	249 000	282 000	410 000	312 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	845 000	933 000	1 015 000	1 000 000
Other Income	0	0	0	0
Revenue	845 000	933 000	1 015 000	1 000 000
Cost of Goods Sold	0	0	0	1 000
Salary Costs	37 000	38 000	34 000	30 000
Depreciation	33 000	33 000	33 000	33 000
Impairment	0	0	0	0
Expenditure	190 000	163 000	157 000	162 000
Operating Profit	656 000	770 000	858 000	838 000
Financial Income	1 000	1 000	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	3 000	4 000
Dividends	0	0	0	0
Net Income	656 000	771 000	862 000	842 000

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	108 000	141 000	174 000	207 000
Total Tangible Assets	108 000	141 000	174 000	207 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	108 000	141 000	174 000	207 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	95 000	120 000	210 000	54 000
Total Current Assets	142 000	141 000	236 000	105 000
Total Assets	249 000	282 000	410 000	312 000
Total Equity	216 000	257 000	373 000	246 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	0	3 000	0
Unpaid Taxes	30 000	25 000	34 000	35 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	30 000
Total Current Debt	34 000	25 000	37 000	65 000
Total Equity and Debt	249 000	282 000	410 000	312 000

Financial indicators	2022	2021	2020	2019
Return on Equity	303,7 %	300 %	231,1 %	342,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	77,63 %	82,53 %	84,53 %	83,8 %
Current Ratio	4,18	5,64	6,38	1,62
Quick Ratio	4,18	5,64	6,38	1,62
Equity Ratio	0,87	0,91	0,91	0,79
Gross Profit Margin	100 %	100 %	100 %	99,9 %