MI SERVICES AS

3223 SANDEFJORD

Finances

Share Ownership

Return on Equity

43,66 %

Current Ratio

1,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 457 000	3 080 000	3 832 000	8 817 000
Net Income	289 000	520 000	−926 000	802 000
Total Assets	1 481 000	941 000	551 000	2 129 000
Total Equity	662 000	474 000	−47 000	879 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 457 000	3 080 000	3 832 000	8 817 000
Expenditure	3 144 000	2 571 000	4 823 000	7 933 000
Operating Profit	313 000	509 000	−1 005 000	885 000
Financial Income	43 000	14 000	1 000	0
Financial Costs	20 000	3 000	1 000	5 000
Financial Balance	23 000	11 000	0	−5 000
Earnings Before Tax	335 000	520 000	−1 004 000	881 000
Tax	47 000	0	−79 000	79 000
Net Income	289 000	520 000	−926 000	802 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 481 000	941 000	551 000	2 129 000
Total Assets	1 481 000	941 000	551 000	2 129 000
Total Retained Equity	62 000	−126 000	−647 000	279 000
Total Equity	662 000	474 000	−47 000	879 000
Total Long-Term Debt	0	0	0	5 000
Total Current Debt	819 000	467 000	598 000	1 245 000
Total Equity and Debt	1 481 000	941 000	551 000	2 129 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 457 000	3 067 000	3 792 000	8 817 000
Other Income	0	14 000	39 000	0
Revenue	3 457 000	3 080 000	3 832 000	8 817 000
Cost of Goods Sold	759 000	1 170 000	2 657 000	2 797 000
Salary Costs	1 895 000	1 053 000	1 782 000	4 859 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 144 000	2 571 000	4 823 000	7 933 000
Operating Profit	313 000	509 000	−1 005 000	885 000
Financial Income	43 000	14 000	1 000	0
Financial Costs	20 000	3 000	1 000	5 000
Financial Balance	23 000	11 000	0	−5 000
Dividends	100 000	0	0	0
Net Income	289 000	520 000	−926 000	802 000

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	819 000	67 000	310 000	1 071 000
Total Current Assets	1 481 000	941 000	551 000	2 129 000
Total Assets	1 481 000	941 000	551 000	2 129 000
Total Equity	662 000	474 000	−47 000	879 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	5 000
Creditors	329 000	242 000	481 000	187 000
Unpaid Taxes	156 000	151 000	12 000	533 000
Dividends	100 000	0	0	0
Other Current Debt	287 000	74 000	105 000	451 000
Total Current Debt	819 000	467 000	598 000	1 245 000
Total Equity and Debt	1 481 000	941 000	551 000	2 129 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,66 %	109,7 %	1 970,21 %	91,24 %
Debt-to-Equity Ratio	0	0	−0	0,01
Operating Profit Margin	9,05 %	16,53 %	−26,23 %	10,04 %
Current Ratio	1,81	2,01	0,92	1,71
Quick Ratio	1,81	2,01	0,92	1,71
Equity Ratio	0,45	0,5	−0,09	0,41
Gross Profit Margin	78,04 %	62,01 %	30,66 %	68,28 %