MAE AS

7070 BOSBERG

Finances

Return on Equity

93,99 %

Current Ratio

2,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 259 000	208 000	51 000	46 000
Net Income	563 000	105 000	17 000	14 000
Total Assets	904 000	166 000	127 000	110 000
Total Equity	599 000	36 000	121 000	104 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 259 000	208 000	51 000	46 000
Expenditure	533 000	73 000	29 000	28 000
Operating Profit	726 000	135 000	22 000	18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	726 000	135 000	22 000	18 000
Tax	164 000	30 000	5 000	4 000
Net Income	563 000	105 000	17 000	14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	158 000	0	0	0
Total Current Assets	747 000	166 000	127 000	110 000
Total Assets	904 000	166 000	127 000	110 000
Total Retained Equity	569 000	6 000	0	0
Total Equity	599 000	36 000	121 000	104 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	303 000	130 000	6 000	5 000
Total Equity and Debt	904 000	166 000	127 000	110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 259 000	208 000	51 000	46 000
Other Income	0	0	0	0
Revenue	1 259 000	208 000	51 000	46 000
Cost of Goods Sold	0	0	0	0
Salary Costs	87 000	14 000	9 000	8 000
Depreciation	3 000	0	0	0
Impairment	0	0	0	0
Expenditure	533 000	73 000	29 000	28 000
Operating Profit	726 000	135 000	22 000	18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	190 000	0	0
Net Income	563 000	105 000	17 000	14 000

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	60 000	0	0	0
Total Tangible Assets	60 000	0	0	0
Total Fiancial Fixed Assets	97 000	0	0	0
Total Fixed Assets	158 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	621 000	0	127 000	110 000
Total Current Assets	747 000	166 000	127 000	110 000
Total Assets	904 000	166 000	127 000	110 000
Total Equity	599 000	36 000	121 000	104 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	137 000	44 000	1 000	1 000
Dividends	0	190 000	0	0
Other Current Debt	5 000	56 000	0	0
Total Current Debt	303 000	130 000	6 000	5 000
Total Equity and Debt	904 000	166 000	127 000	110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,99 %	291,67 %	14,05 %	13,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	57,66 %	64,9 %	43,14 %	39,13 %
Current Ratio	2,47	1,28	21,17	22
Quick Ratio	2,47	1,28	21,17	22
Equity Ratio	0,66	0,22	0,95	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %