MRT BREDBÅNDSTJENESTER AS

2406 ELVERUM

Finances

Return on Equity

−1 384,62 %

Current Ratio

17,38

Debt-to-Equity Ratio

52,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	383 000	1 143 000	1 133 000	1 127 000
Net Income	−180 000	167 000	−144 000	72 000
Total Assets	730 000	911 000	872 000	496 000
Total Equity	13 000	193 000	26 000	170 000

Income (NOK)	2022	2021	2020	2019
Revenue	383 000	1 143 000	1 133 000	1 127 000
Expenditure	540 000	914 000	1 272 000	1 024 000
Operating Profit	−156 000	229 000	−140 000	102 000
Financial Income	0	0	0	1 000
Financial Costs	40 000	35 000	23 000	11 000
Financial Balance	−40 000	−35 000	−23 000	−10 000
Earnings Before Tax	−196 000	195 000	−162 000	92 000
Tax	−17 000	27 000	−18 000	20 000
Net Income	−180 000	167 000	−144 000	72 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	53 000	491 000	562 000	158 000
Total Current Assets	678 000	420 000	310 000	338 000
Total Assets	730 000	911 000	872 000	496 000
Total Retained Equity	−17 000	163 000	−4 000	140 000
Total Equity	13 000	193 000	26 000	170 000
Total Long-Term Debt	678 000	508 000	550 000	94 000
Total Current Debt	39 000	210 000	296 000	233 000
Total Equity and Debt	730 000	911 000	872 000	496 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	198 000	1 143 000	1 122 000	1 127 000
Other Income	185 000	0	12 000	0
Revenue	383 000	1 143 000	1 133 000	1 127 000
Cost of Goods Sold	3 000	5 000	13 000	2 000
Salary Costs	216 000	467 000	918 000	789 000
Depreciation	168 000	135 000	80 000	38 000
Impairment	0	0	0	0
Expenditure	540 000	914 000	1 272 000	1 024 000
Operating Profit	−156 000	229 000	−140 000	102 000
Financial Income	0	0	0	1 000
Financial Costs	40 000	35 000	23 000	11 000
Financial Balance	−40 000	−35 000	−23 000	−10 000
Dividends	0	0	0	0
Net Income	−180 000	167 000	−144 000	72 000

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	38 000	476 000	562 000	158 000
Total Tangible Assets	38 000	476 000	562 000	158 000
Total Fiancial Fixed Assets	15 000	15 000	0	0
Total Fixed Assets	53 000	491 000	562 000	158 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	49 000	229 000	143 000	191 000
Total Current Assets	678 000	420 000	310 000	338 000
Total Assets	730 000	911 000	872 000	496 000
Total Equity	13 000	193 000	26 000	170 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	678 000	508 000	550 000	94 000
Creditors	5 000	19 000	4 000	8 000
Unpaid Taxes	8 000	119 000	154 000	87 000
Dividends	0	0	0	0
Other Current Debt	26 000	55 000	137 000	119 000
Total Current Debt	39 000	210 000	296 000	233 000
Total Equity and Debt	730 000	911 000	872 000	496 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 384,62 %	86,53 %	−553,85 %	42,35 %
Debt-to-Equity Ratio	52,15	2,63	21,15	0,55
Operating Profit Margin	−40,73 %	20,03 %	−12,36 %	9,05 %
Current Ratio	17,38	2	1,05	1,45
Quick Ratio	17,38	2	1,05	1,45
Equity Ratio	0,02	0,21	0,03	0,34
Gross Profit Margin	99,22 %	99,56 %	98,85 %	99,82 %