METRO INTEGRATION AS

0352 OSLO

Finances

Share Ownership

Return on Equity

149,43 %

Current Ratio

1,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 508 000	2 476 000	2 730 000	2 974 000
Net Income	789 000	924 000	965 000	1 201 000
Total Assets	2 531 000	1 774 000	2 395 000	1 857 000
Total Equity	528 000	1 239 000	314 000	849 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 508 000	2 476 000	2 730 000	2 974 000
Expenditure	1 500 000	1 285 000	1 490 000	1 434 000
Operating Profit	1 008 000	1 191 000	1 240 000	1 541 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	2 000	1 000
Financial Balance	0	0	−2 000	0
Earnings Before Tax	1 008 000	1 190 000	1 238 000	1 541 000
Tax	219 000	266 000	273 000	340 000
Net Income	789 000	924 000	965 000	1 201 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	−14 000	11 000	38 000
Total Current Assets	2 531 000	1 787 000	2 383 000	1 819 000
Total Assets	2 531 000	1 774 000	2 395 000	1 857 000
Total Retained Equity	504 000	1 214 000	290 000	825 000
Total Equity	528 000	1 239 000	314 000	849 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	2 003 000	535 000	2 080 000	1 007 000
Total Equity and Debt	2 531 000	1 774 000	2 395 000	1 857 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 508 000	2 476 000	2 730 000	2 974 000
Other Income	0	0	0	0
Revenue	2 508 000	2 476 000	2 730 000	2 974 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 045 000	1 040 000	1 232 000	972 000
Depreciation	−15 000	26 000	7 000	2 000
Impairment	0	0	0	0
Expenditure	1 500 000	1 285 000	1 490 000	1 434 000
Operating Profit	1 008 000	1 191 000	1 240 000	1 541 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	2 000	1 000
Financial Balance	0	0	−2 000	0
Dividends	1 500 000	0	1 500 000	400 000
Net Income	789 000	924 000	965 000	1 201 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	−15 000	11 000	18 000
Total Tangible Assets	0	−15 000	11 000	18 000
Total Fiancial Fixed Assets	0	0	0	20 000
Total Fixed Assets	0	−14 000	11 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 303 000	1 645 000	2 167 000	1 594 000
Total Current Assets	2 531 000	1 787 000	2 383 000	1 819 000
Total Assets	2 531 000	1 774 000	2 395 000	1 857 000
Total Equity	528 000	1 239 000	314 000	849 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	2 000	4 000	4 000	1 000
Unpaid Taxes	171 000	166 000	187 000	162 000
Dividends	1 500 000	0	1 500 000	400 000
Other Current Debt	112 000	98 000	116 000	104 000
Total Current Debt	2 003 000	535 000	2 080 000	1 007 000
Total Equity and Debt	2 531 000	1 774 000	2 395 000	1 857 000

Financial indicators	2022	2021	2020	2019
Return on Equity	149,43 %	74,58 %	307,32 %	141,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	40,19 %	48,1 %	45,42 %	51,82 %
Current Ratio	1,26	3,34	1,15	1,81
Quick Ratio	1,26	3,34	1,15	1,81
Equity Ratio	0,21	0,7	0,13	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %