MERAKI MARKETING AS

1356 BEKKESTUA

Finances

Share Ownership

Return on Equity

70,97 %

Current Ratio

1,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 407 000	1 121 000	518 000	409 000
Net Income	22 000	8 000	2 000	−1 000
Total Assets	346 000	343 000	175 000	101 000
Total Equity	31 000	33 000	25 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 407 000	1 121 000	518 000	409 000
Expenditure	1 385 000	1 110 000	515 000	411 000
Operating Profit	22 000	10 000	2 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	22 000	10 000	2 000	−1 000
Tax	0	2 000	0	0
Net Income	22 000	8 000	2 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	346 000	343 000	175 000	101 000
Total Assets	346 000	343 000	175 000	101 000
Total Retained Equity	1 000	8 000	0	−1 000
Total Equity	31 000	33 000	25 000	23 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	315 000	310 000	150 000	78 000
Total Equity and Debt	346 000	343 000	175 000	101 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 407 000	1 120 000	518 000	409 000
Other Income	0	0	0	0
Revenue	1 407 000	1 121 000	518 000	409 000
Cost of Goods Sold	11 000	0	1 000	0
Salary Costs	1 318 000	1 075 000	475 000	402 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 385 000	1 110 000	515 000	411 000
Operating Profit	22 000	10 000	2 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	24 000	0	0	0
Net Income	22 000	8 000	2 000	−1 000

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	155 000	225 000	160 000	101 000
Total Current Assets	346 000	343 000	175 000	101 000
Total Assets	346 000	343 000	175 000	101 000
Total Equity	31 000	33 000	25 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	1 000	0	1 000
Unpaid Taxes	150 000	193 000	100 000	35 000
Dividends	24 000	0	0	0
Other Current Debt	136 000	114 000	50 000	42 000
Total Current Debt	315 000	310 000	150 000	78 000
Total Equity and Debt	346 000	343 000	175 000	101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	70,97 %	24,24 %	8 %	−4,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,56 %	0,89 %	0,39 %	−0,24 %
Current Ratio	1,1	1,11	1,17	1,29
Quick Ratio	1,1	1,11	1,17	1,29
Equity Ratio	0,09	0,1	0,14	0,23
Gross Profit Margin	99,22 %	100 %	99,81 %	100 %