MPR REVISJON AS

0166 OSLO

Finances

Share Ownership

Return on Equity

374,31 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 707 000	19 715 000	17 844 000	16 861 000
Net Income	3 642 000	3 543 000	3 109 000	2 215 000
Total Assets	9 626 000	8 925 000	8 163 000	6 462 000
Total Equity	973 000	901 000	816 000	604 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 707 000	19 715 000	17 844 000	16 861 000
Expenditure	17 991 000	15 120 000	13 777 000	13 931 000
Operating Profit	4 715 000	4 596 000	4 067 000	2 931 000
Financial Income	2 000	6 000	8 000	9 000
Financial Costs	0	13 000	35 000	54 000
Financial Balance	2 000	−7 000	−27 000	−45 000
Earnings Before Tax	4 717 000	4 589 000	4 041 000	2 886 000
Tax	1 075 000	1 046 000	932 000	671 000
Net Income	3 642 000	3 543 000	3 109 000	2 215 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 003 000	1 466 000	1 305 000	1 287 000
Total Current Assets	8 623 000	7 459 000	6 858 000	5 175 000
Total Assets	9 626 000	8 925 000	8 163 000	6 462 000
Total Retained Equity	912 000	840 000	755 000	544 000
Total Equity	973 000	901 000	816 000	604 000
Total Long-Term Debt	0	0	371 000	817 000
Total Current Debt	8 653 000	8 024 000	6 975 000	5 040 000
Total Equity and Debt	9 626 000	8 925 000	8 163 000	6 462 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 701 000	19 524 000	17 056 000	15 999 000
Other Income	6 000	191 000	789 000	862 000
Revenue	22 707 000	19 715 000	17 844 000	16 861 000
Cost of Goods Sold	0	0	0	0
Salary Costs	11 906 000	9 864 000	9 001 000	9 016 000
Depreciation	461 000	447 000	308 000	279 000
Impairment	0	0	0	0
Expenditure	17 991 000	15 120 000	13 777 000	13 931 000
Operating Profit	4 715 000	4 596 000	4 067 000	2 931 000
Financial Income	2 000	6 000	8 000	9 000
Financial Costs	0	13 000	35 000	54 000
Financial Balance	2 000	−7 000	−27 000	−45 000
Dividends	3 570 000	3 458 000	2 897 000	1 520 000
Net Income	3 642 000	3 543 000	3 109 000	2 215 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	532 000	870 000	1 209 000	1 134 000
Total Intangible Assets	601 000	942 000	1 287 000	1 218 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	402 000	525 000	18 000	69 000
Total Tangible Assets	402 000	525 000	18 000	69 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 003 000	1 466 000	1 305 000	1 287 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 287 000	4 255 000	4 389 000	3 318 000
Total Current Assets	8 623 000	7 459 000	6 858 000	5 175 000
Total Assets	9 626 000	8 925 000	8 163 000	6 462 000
Total Equity	973 000	901 000	816 000	604 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	371 000	817 000
Creditors	311 000	269 000	174 000	385 000
Unpaid Taxes	1 860 000	1 679 000	1 387 000	1 230 000
Dividends	3 570 000	3 458 000	2 897 000	1 520 000
Other Current Debt	1 839 000	1 579 000	1 591 000	1 254 000
Total Current Debt	8 653 000	8 024 000	6 975 000	5 040 000
Total Equity and Debt	9 626 000	8 925 000	8 163 000	6 462 000

Financial indicators	2022	2021	2020	2019
Return on Equity	374,31 %	393,23 %	381 %	366,72 %
Debt-to-Equity Ratio	0	0	0,45	1,35
Operating Profit Margin	20,76 %	23,31 %	22,79 %	17,38 %
Current Ratio	1	0,93	0,98	1,03
Quick Ratio	1	0,93	0,98	1,03
Equity Ratio	0,1	0,1	0,1	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %