MISS FIX IT AS

2150 ÅRNES

Finances

Share Ownership

Return on Equity

88,27 %

Current Ratio

0,46

Debt-to-Equity Ratio

−0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 130 000	832 000	572 000	617 000
Net Income	−158 000	23 000	−69 000	60 000
Total Assets	112 000	180 000	105 000	135 000
Total Equity	−179 000	−21 000	−44 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 130 000	832 000	572 000	617 000
Expenditure	1 279 000	809 000	641 000	557 000
Operating Profit	−149 000	23 000	−68 000	60 000
Financial Income	0	0	0	0
Financial Costs	9 000	0	0	0
Financial Balance	−9 000	0	0	0
Earnings Before Tax	−158 000	23 000	−69 000	60 000
Tax	0	0	0	0
Net Income	−158 000	23 000	−69 000	60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	112 000	180 000	105 000	135 000
Total Assets	112 000	180 000	105 000	135 000
Total Retained Equity	−209 000	−51 000	−74 000	−6 000
Total Equity	−179 000	−21 000	−44 000	24 000
Total Long-Term Debt	50 000	0	0	0
Total Current Debt	241 000	201 000	150 000	110 000
Total Equity and Debt	112 000	180 000	105 000	135 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 130 000	832 000	572 000	617 000
Other Income	0	0	0	0
Revenue	1 130 000	832 000	572 000	617 000
Cost of Goods Sold	15 000	13 000	11 000	5 000
Salary Costs	1 161 000	699 000	518 000	461 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 279 000	809 000	641 000	557 000
Operating Profit	−149 000	23 000	−68 000	60 000
Financial Income	0	0	0	0
Financial Costs	9 000	0	0	0
Financial Balance	−9 000	0	0	0
Dividends	0	0	0	0
Net Income	−158 000	23 000	−69 000	60 000

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	32 000	29 000	83 000	102 000
Total Current Assets	112 000	180 000	105 000	135 000
Total Assets	112 000	180 000	105 000	135 000
Total Equity	−179 000	−21 000	−44 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	50 000	0	0	0
Creditors	25 000	17 000	16 000	8 000
Unpaid Taxes	114 000	98 000	61 000	49 000
Dividends	0	0	0	0
Other Current Debt	101 000	86 000	73 000	54 000
Total Current Debt	241 000	201 000	150 000	110 000
Total Equity and Debt	112 000	180 000	105 000	135 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,27 %	−109,52 %	156,82 %	250 %
Debt-to-Equity Ratio	−0,28	−0	−0	0
Operating Profit Margin	−13,19 %	2,76 %	−11,89 %	9,72 %
Current Ratio	0,46	0,9	0,7	1,23
Quick Ratio	0,46	0,9	0,7	1,23
Equity Ratio	−1,6	−0,12	−0,42	0,18
Gross Profit Margin	98,67 %	98,44 %	98,08 %	99,19 %