MIR&PAK AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

244,29 %

Current Ratio

0,91

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 529 000	86 000	836 000	243 000
Net Income	−171 000	13 000	30 000	27 000
Total Assets	2 458 000	408 000	480 000	150 000
Total Equity	−70 000	101 000	87 000	57 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 529 000	86 000	836 000	243 000
Expenditure	1 699 000	69 000	796 000	208 000
Operating Profit	−171 000	17 000	39 000	34 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	−171 000	17 000	39 000	35 000
Tax	0	4 000	9 000	8 000
Net Income	−171 000	13 000	30 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	150 000	59 000	0	0
Total Current Assets	2 308 000	348 000	480 000	150 000
Total Assets	2 458 000	408 000	480 000	150 000
Total Retained Equity	−100 000	71 000	57 000	27 000
Total Equity	−70 000	101 000	87 000	57 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 528 000	307 000	393 000	93 000
Total Equity and Debt	2 458 000	408 000	480 000	150 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 529 000	86 000	836 000	243 000
Other Income	0	0	0	0
Revenue	1 529 000	86 000	836 000	243 000
Cost of Goods Sold	1 020 000	1 000	769 000	206 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 699 000	69 000	796 000	208 000
Operating Profit	−171 000	17 000	39 000	34 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	−171 000	13 000	30 000	27 000

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	150 000	59 000	0	0
Total Fixed Assets	150 000	59 000	0	0
Stock	1 489 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	83 000	38 000	76 000	126 000
Total Current Assets	2 308 000	348 000	480 000	150 000
Total Assets	2 458 000	408 000	480 000	150 000
Total Equity	−70 000	101 000	87 000	57 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 326 000	188 000	307 000	31 000
Unpaid Taxes	106 000	15 000	78 000	54 000
Dividends	0	0	0	0
Other Current Debt	96 000	100 000	0	0
Total Current Debt	2 528 000	307 000	393 000	93 000
Total Equity and Debt	2 458 000	408 000	480 000	150 000

Financial indicators	2022	2021	2020	2019
Return on Equity	244,29 %	12,87 %	34,48 %	47,37 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−11,18 %	19,77 %	4,67 %	13,99 %
Current Ratio	0,91	1,13	1,22	1,61
Quick Ratio	2,22	1,13	1,22	1,61
Equity Ratio	−0,03	0,25	0,18	0,38
Gross Profit Margin	33,29 %	98,84 %	8,01 %	15,23 %