MIRAS ELEKTRO AS

8626 MO I RANA

Finances

Share Ownership

Return on Equity

5,92 %

Current Ratio

1,59

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 696 000	30 857 000	20 631 000	25 326 000
Net Income	197 000	2 063 000	741 000	1 017 000
Total Assets	7 857 000	10 914 000	7 784 000	10 198 000
Total Equity	3 325 000	3 325 000	3 235 000	3 234 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 696 000	30 857 000	20 631 000	25 326 000
Expenditure	22 450 000	28 198 000	19 687 000	24 037 000
Operating Profit	246 000	2 659 000	945 000	1 288 000
Financial Income	19 000	23 000	31 000	37 000
Financial Costs	9 000	34 000	32 000	27 000
Financial Balance	10 000	−11 000	−1 000	10 000
Earnings Before Tax	256 000	2 648 000	944 000	1 298 000
Tax	59 000	585 000	203 000	281 000
Net Income	197 000	2 063 000	741 000	1 017 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	755 000	645 000	483 000	472 000
Total Current Assets	7 101 000	10 268 000	7 301 000	9 726 000
Total Assets	7 857 000	10 914 000	7 784 000	10 198 000
Total Retained Equity	749 000	749 000	659 000	658 000
Total Equity	3 325 000	3 325 000	3 235 000	3 234 000
Total Long-Term Debt	64 000	84 000	55 000	61 000
Total Current Debt	4 467 000	7 505 000	4 494 000	6 903 000
Total Equity and Debt	7 857 000	10 914 000	7 784 000	10 198 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 696 000	29 714 000	20 587 000	25 311 000
Other Income	0	1 143 000	45 000	15 000
Revenue	22 696 000	30 857 000	20 631 000	25 326 000
Cost of Goods Sold	7 041 000	11 356 000	6 697 000	7 970 000
Salary Costs	12 028 000	13 464 000	10 285 000	12 801 000
Depreciation	133 000	108 000	79 000	98 000
Impairment	0	0	0	0
Expenditure	22 450 000	28 198 000	19 687 000	24 037 000
Operating Profit	246 000	2 659 000	945 000	1 288 000
Financial Income	19 000	23 000	31 000	37 000
Financial Costs	9 000	34 000	32 000	27 000
Financial Balance	10 000	−11 000	−1 000	10 000
Dividends	0	0	0	0
Net Income	197 000	2 063 000	741 000	1 017 000

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	527 000	645 000	385 000	342 000
Fixtures	228 000	0	98 000	130 000
Total Tangible Assets	755 000	645 000	483 000	472 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	755 000	645 000	483 000	472 000
Stock	169 000	308 000	261 000	336 000
Total Investments	0	0	0	0
Cash, Bank	140 000	1 415 000	1 885 000	612 000
Total Current Assets	7 101 000	10 268 000	7 301 000	9 726 000
Total Assets	7 857 000	10 914 000	7 784 000	10 198 000
Total Equity	3 325 000	3 325 000	3 235 000	3 234 000
Short-Term Group Debt	1 197 000	2 528 000	949 000	1 225 000
Total Long-Term Debt	64 000	84 000	55 000	61 000
Creditors	945 000	2 104 000	1 441 000	1 027 000
Unpaid Taxes	1 104 000	1 287 000	859 000	1 710 000
Dividends	0	0	0	0
Other Current Debt	1 143 000	1 585 000	1 245 000	2 942 000
Total Current Debt	4 467 000	7 505 000	4 494 000	6 903 000
Total Equity and Debt	7 857 000	10 914 000	7 784 000	10 198 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,92 %	62,05 %	22,91 %	31,45 %
Debt-to-Equity Ratio	0,02	0,03	0,02	0,02
Operating Profit Margin	1,08 %	8,62 %	4,58 %	5,09 %
Current Ratio	1,59	1,37	1,62	1,41
Quick Ratio	1,65	1,43	1,72	1,48
Equity Ratio	0,42	0,3	0,42	0,32
Gross Profit Margin	68,98 %	63,2 %	67,54 %	68,53 %