MJØSANKER KARRIERE AS

2319 HAMAR

Finances

Share Ownership

Return on Equity

−558,7 %

Current Ratio

1,36

Debt-to-Equity Ratio

8,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	66 891 000	19 728 000	844 000	0
Net Income	−3 179 000	−4 069 000	−1 798 000	−35 000
Total Assets	15 428 000	13 307 000	2 692 000	3 686 000
Total Equity	569 000	3 748 000	1 867 000	3 665 000

Income (NOK)	2022	2021	2020	2019
Revenue	66 891 000	19 728 000	844 000	0
Expenditure	69 986 000	23 799 000	2 646 000	46 000
Operating Profit	−3 095 000	−4 071 000	−1 802 000	−46 000
Financial Income	3 000	3 000	4 000	11 000
Financial Costs	87 000	0	0	0
Financial Balance	−84 000	3 000	4 000	11 000
Earnings Before Tax	−3 179 000	−4 069 000	−1 798 000	−35 000
Tax	0	0	0	0
Net Income	−3 179 000	−4 069 000	−1 798 000	−35 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 081 000	2 423 000	0	0
Total Current Assets	13 347 000	10 884 000	2 692 000	3 686 000
Total Assets	15 428 000	13 307 000	2 692 000	3 686 000
Total Retained Equity	−9 081 000	−5 902 000	−1 833 000	−35 000
Total Equity	569 000	3 748 000	1 867 000	3 665 000
Total Long-Term Debt	5 047 000	3 700 000	0	0
Total Current Debt	9 812 000	5 859 000	824 000	21 000
Total Equity and Debt	15 428 000	13 307 000	2 692 000	3 686 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	66 891 000	19 728 000	844 000	0
Other Income	0	0	0	0
Revenue	66 891 000	19 728 000	844 000	0
Cost of Goods Sold	0	1 000	0	0
Salary Costs	52 669 000	16 946 000	1 195 000	0
Depreciation	646 000	161 000	0	0
Impairment	0	0	0	0
Expenditure	69 986 000	23 799 000	2 646 000	46 000
Operating Profit	−3 095 000	−4 071 000	−1 802 000	−46 000
Financial Income	3 000	3 000	4 000	11 000
Financial Costs	87 000	0	0	0
Financial Balance	−84 000	3 000	4 000	11 000
Dividends	0	0	0	6 300 000
Net Income	−3 179 000	−4 069 000	−1 798 000	−35 000

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	1 722 000	2 290 000	0	0
Total Tangible Assets	1 722 000	2 290 000	0	0
Total Fiancial Fixed Assets	359 000	133 000	0	0
Total Fixed Assets	2 081 000	2 423 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 557 000	2 920 000	1 848 000	3 686 000
Total Current Assets	13 347 000	10 884 000	2 692 000	3 686 000
Total Assets	15 428 000	13 307 000	2 692 000	3 686 000
Total Equity	569 000	3 748 000	1 867 000	3 665 000
Short-Term Group Debt	0	2 450 000	215 000	0
Total Long-Term Debt	5 047 000	3 700 000	0	0
Creditors	1 076 000	168 000	259 000	1 000
Unpaid Taxes	2 510 000	1 204 000	235 000	0
Dividends	0	0	0	6 300 000
Other Current Debt	6 225 000	2 038 000	115 000	19 000
Total Current Debt	9 812 000	5 859 000	824 000	21 000
Total Equity and Debt	15 428 000	13 307 000	2 692 000	3 686 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−558,7 %	−108,56 %	−96,3 %	−0,95 %
Debt-to-Equity Ratio	8,87	0,99	0	0
Operating Profit Margin	−4,63 %	−20,64 %	−213,51 %	-
Current Ratio	1,36	1,86	3,27	175,52
Quick Ratio	1,36	1,86	3,27	175,52
Equity Ratio	0,04	0,28	0,69	0,99
Gross Profit Margin	100 %	99,99 %	100 %	-