MJØSANKER JOBB OG UTVIKLING AS

2319 HAMAR

Finances

Share Ownership

Return on Equity

23,58 %

Current Ratio

2,66

Debt-to-Equity Ratio

1,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	70 684 000	111 864 000	80 244 000	70 101 000
Net Income	3 140 000	5 016 000	−3 438 000	5 050 000
Total Assets	46 363 000	56 320 000	46 517 000	46 350 000
Total Equity	13 319 000	10 179 000	11 112 000	14 550 000

Income (NOK)	2022	2021	2020	2019
Revenue	70 684 000	111 864 000	80 244 000	70 101 000
Expenditure	67 730 000	107 171 000	83 854 000	65 176 000
Operating Profit	2 950 000	4 914 000	−3 659 000	4 962 000
Financial Income	206 000	103 000	222 000	98 000
Financial Costs	16 000	1 000	0	10 000
Financial Balance	190 000	102 000	222 000	88 000
Earnings Before Tax	3 140 000	5 016 000	−3 438 000	5 050 000
Tax	0	0	0	0
Net Income	3 140 000	5 016 000	−3 438 000	5 050 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 440 000	2 106 000	3 186 000	1 488 000
Total Current Assets	43 922 000	54 214 000	43 331 000	44 862 000
Total Assets	46 363 000	56 320 000	46 517 000	46 350 000
Total Retained Equity	8 156 000	5 016 000	1 612 000	5 050 000
Total Equity	13 319 000	10 179 000	11 112 000	14 550 000
Total Long-Term Debt	16 518 000	25 243 000	22 564 000	21 483 000
Total Current Debt	16 526 000	20 899 000	12 840 000	10 317 000
Total Equity and Debt	46 363 000	56 320 000	46 517 000	46 350 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 446 000	17 243 000	80 244 000	70 101 000
Other Income	48 238 000	94 622 000	0	0
Revenue	70 684 000	111 864 000	80 244 000	70 101 000
Cost of Goods Sold	7 781 000	6 565 000	4 804 000	6 570 000
Salary Costs	38 743 000	81 767 000	60 329 000	44 372 000
Depreciation	562 000	969 000	802 000	661 000
Impairment	0	0	0	0
Expenditure	67 730 000	107 171 000	83 854 000	65 176 000
Operating Profit	2 950 000	4 914 000	−3 659 000	4 962 000
Financial Income	206 000	103 000	222 000	98 000
Financial Costs	16 000	1 000	0	10 000
Financial Balance	190 000	102 000	222 000	88 000
Dividends	0	0	0	0
Net Income	3 140 000	5 016 000	−3 438 000	5 050 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	251 000	88 000
Machinery and Plant Facilities	171 000	317 000	2 555 000	1 205 000
Fixtures	1 584 000	1 245 000	0	0
Total Tangible Assets	1 755 000	1 561 000	2 806 000	1 293 000
Total Fiancial Fixed Assets	686 000	545 000	380 000	195 000
Total Fixed Assets	2 440 000	2 106 000	3 186 000	1 488 000
Stock	1 335 000	967 000	701 000	748 000
Total Investments	0	0	0	0
Cash, Bank	37 098 000	38 621 000	32 415 000	38 627 000
Total Current Assets	43 922 000	54 214 000	43 331 000	44 862 000
Total Assets	46 363 000	56 320 000	46 517 000	46 350 000
Total Equity	13 319 000	10 179 000	11 112 000	14 550 000
Short-Term Group Debt	7 849 000	5 128 000	0	276 000
Total Long-Term Debt	16 518 000	25 243 000	22 564 000	21 483 000
Creditors	2 071 000	1 516 000	1 062 000	686 000
Unpaid Taxes	2 831 000	5 501 000	5 022 000	3 392 000
Dividends	0	0	0	0
Other Current Debt	3 775 000	8 753 000	6 756 000	5 962 000
Total Current Debt	16 526 000	20 899 000	12 840 000	10 317 000
Total Equity and Debt	46 363 000	56 320 000	46 517 000	46 350 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,58 %	49,28 %	−30,94 %	34,71 %
Debt-to-Equity Ratio	1,24	2,48	2,03	1,48
Operating Profit Margin	4,17 %	4,39 %	−4,56 %	7,08 %
Current Ratio	2,66	2,59	3,37	4,35
Quick Ratio	2,89	2,72	3,57	4,69
Equity Ratio	0,29	0,18	0,24	0,31
Gross Profit Margin	88,99 %	94,13 %	94,01 %	90,63 %