MAJOAR AS

0753 OSLO

Finances

Share Ownership

Return on Equity

675,92 %

Current Ratio

0,64

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 601 000	5 997 000	5 312 000	42 000
Net Income	1 291 000	−1 076 000	5 000	−1 000
Total Assets	758 000	2 545 000	4 051 000	40 000
Total Equity	191 000	−1 100 000	−23 000	−28 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 601 000	5 997 000	5 312 000	42 000
Expenditure	7 346 000	7 071 000	5 305 000	44 000
Operating Profit	1 255 000	−1 074 000	7 000	−1 000
Financial Income	17 000	0	0	0
Financial Costs	−66 000	2 000	2 000	0
Financial Balance	83 000	−2 000	−2 000	0
Earnings Before Tax	1 337 000	−1 076 000	5 000	−1 000
Tax	46 000	0	0	0
Net Income	1 291 000	−1 076 000	5 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	395 000	13 000	0	0
Total Current Assets	363 000	2 532 000	4 051 000	40 000
Total Assets	758 000	2 545 000	4 051 000	40 000
Total Retained Equity	161 000	−1 130 000	−53 000	−58 000
Total Equity	191 000	−1 100 000	−23 000	−28 000
Total Long-Term Debt	2 000	60 000	50 000	0
Total Current Debt	564 000	3 585 000	4 024 000	68 000
Total Equity and Debt	758 000	2 545 000	4 051 000	40 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 269 000	7 419 000	5 312 000	42 000
Other Income	1 332 000	−1 422 000	0	0
Revenue	8 601 000	5 997 000	5 312 000	42 000
Cost of Goods Sold	5 853 000	5 916 000	5 108 000	9 000
Salary Costs	423 000	493 000	0	0
Depreciation	3 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	7 346 000	7 071 000	5 305 000	44 000
Operating Profit	1 255 000	−1 074 000	7 000	−1 000
Financial Income	17 000	0	0	0
Financial Costs	−66 000	2 000	2 000	0
Financial Balance	83 000	−2 000	−2 000	0
Dividends	0	0	0	0
Net Income	1 291 000	−1 076 000	5 000	−1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	386 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	13 000	0	0
Total Tangible Assets	10 000	13 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	395 000	13 000	0	0
Stock	198 000	1 578 000	102 000	0
Total Investments	0	0	0	0
Cash, Bank	54 000	955 000	1 547 000	3 000
Total Current Assets	363 000	2 532 000	4 051 000	40 000
Total Assets	758 000	2 545 000	4 051 000	40 000
Total Equity	191 000	−1 100 000	−23 000	−28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	60 000	50 000	0
Creditors	347 000	218 000	4 024 000	17 000
Unpaid Taxes	11 000	384 000	0	2 000
Dividends	0	0	0	0
Other Current Debt	163 000	2 982 000	0	49 000
Total Current Debt	564 000	3 585 000	4 024 000	68 000
Total Equity and Debt	758 000	2 545 000	4 051 000	40 000

Financial indicators	2022	2021	2020	2019
Return on Equity	675,92 %	97,82 %	−21,74 %	3,57 %
Debt-to-Equity Ratio	0,01	−0,05	−2,17	−0
Operating Profit Margin	14,59 %	−17,91 %	0,13 %	−2,38 %
Current Ratio	0,64	0,71	1,01	0,59
Quick Ratio	0,99	1,26	1,03	0,59
Equity Ratio	0,25	−0,43	−0,01	−0,7
Gross Profit Margin	31,95 %	1,35 %	3,84 %	78,57 %