MAXBYGG OG EIENDOM AS

2032 MAURA

Finances

Share Ownership

Return on Equity

54,55 %

Current Ratio

1,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 543 000	1 763 000	0	0
Net Income	486 000	385 000	0	0
Total Assets	1 802 000	1 296 000	30 000	30 000
Total Equity	891 000	414 000	30 000	30 000

Income (NOK)	2022	2021
Revenue	3 543 000	1 763 000
Expenditure	2 961 000	1 271 000
Operating Profit	582 000	493 000
Financial Income	55 000	0
Financial Costs	13 000	0
Financial Balance	42 000	0
Earnings Before Tax	623 000	493 000
Tax	137 000	108 000
Net Income	486 000	385 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 802 000	1 296 000	30 000	30 000
Total Assets	1 802 000	1 296 000	30 000	30 000
Total Retained Equity	861 000	384 000	0	0
Total Equity	891 000	414 000	30 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	912 000	882 000	0	0
Total Equity and Debt	1 802 000	1 296 000	30 000	30 000

Cash flow (NOK)	2022	2021
Sales Income	3 543 000	1 763 000
Other Income	0	0
Revenue	3 543 000	1 763 000
Cost of Goods Sold	2 070 000	862 000
Salary Costs	685 000	358 000
Depreciation	0	0
Impairment	0	0
Expenditure	2 961 000	1 271 000
Operating Profit	582 000	493 000
Financial Income	55 000	0
Financial Costs	13 000	0
Financial Balance	42 000	0
Dividends	0	0
Net Income	486 000	385 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	962 000	1 296 000	30 000	30 000
Total Current Assets	1 802 000	1 296 000	30 000	30 000
Total Assets	1 802 000	1 296 000	30 000	30 000
Total Equity	891 000	414 000	30 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	301 000	694 000	0	0
Unpaid Taxes	269 000	61 000	0	0
Dividends	0	0	0	0
Other Current Debt	199 000	19 000	0	0
Total Current Debt	912 000	882 000	0	0
Total Equity and Debt	1 802 000	1 296 000	30 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,55 %	93 %	0 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,43 %	27,96 %	-	-
Current Ratio	1,98	1,47	-	-
Quick Ratio	1,98	1,47	-	-
Equity Ratio	0,49	0,32	1	1
Gross Profit Margin	41,57 %	51,11 %	-	-