MITT MILJØ AS

7078 SAUPSTAD

Finances

Share Ownership

Return on Equity

−26,07 %

Current Ratio

3,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	584 000	1 512 000	555 000	343 000
Net Income	−91 000	378 000	51 000	1 000
Total Assets	506 000	807 000	178 000	63 000
Total Equity	349 000	439 000	62 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	584 000	1 512 000	555 000	343 000
Expenditure	702 000	1 028 000	489 000	343 000
Operating Profit	−117 000	484 000	65 000	1 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	−116 000	484 000	65 000	1 000
Tax	−26 000	106 000	14 000	0
Net Income	−91 000	378 000	51 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	0	0	5 000
Total Current Assets	481 000	807 000	178 000	58 000
Total Assets	506 000	807 000	178 000	63 000
Total Retained Equity	324 000	415 000	37 000	−13 000
Total Equity	349 000	439 000	62 000	11 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	158 000	368 000	116 000	52 000
Total Equity and Debt	506 000	807 000	178 000	63 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	577 000	1 512 000	555 000	343 000
Other Income	7 000	0	0	0
Revenue	584 000	1 512 000	555 000	343 000
Cost of Goods Sold	0	0	0	1 000
Salary Costs	487 000	596 000	241 000	101 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	702 000	1 028 000	489 000	343 000
Operating Profit	−117 000	484 000	65 000	1 000
Financial Income	1 000	0	0	0
Financial Costs	1 000	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	−91 000	378 000	51 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	26 000	0	0	5 000
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	26 000	0	0	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	300 000	741 000	68 000	48 000
Total Current Assets	481 000	807 000	178 000	58 000
Total Assets	506 000	807 000	178 000	63 000
Total Equity	349 000	439 000	62 000	11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	94 000	8 000	11 000
Unpaid Taxes	55 000	34 000	50 000	29 000
Dividends	0	0	0	0
Other Current Debt	93 000	121 000	49 000	10 000
Total Current Debt	158 000	368 000	116 000	52 000
Total Equity and Debt	506 000	807 000	178 000	63 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−26,07 %	86,1 %	82,26 %	9,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−20,03 %	32,01 %	11,71 %	0,29 %
Current Ratio	3,04	2,19	1,53	1,12
Quick Ratio	3,04	2,19	1,53	1,12
Equity Ratio	0,69	0,54	0,35	0,17
Gross Profit Margin	100 %	100 %	100 %	99,71 %