MAJORSTUKRYSSET LEGEGRUPPE AS

0366 OSLO

Finances

Share Ownership

Return on Equity

12,75 %

Current Ratio

0,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 287 000	4 188 000	4 073 000	4 113 000
Net Income	32 000	98 000	41 000	60 000
Total Assets	728 000	972 000	624 000	693 000
Total Equity	251 000	219 000	121 000	80 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 287 000	4 188 000	4 073 000	4 113 000
Expenditure	4 245 000	4 062 000	4 020 000	4 038 000
Operating Profit	43 000	125 000	53 000	76 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	2 000
Financial Balance	−1 000	0	−1 000	−2 000
Earnings Before Tax	42 000	126 000	53 000	74 000
Tax	10 000	28 000	12 000	14 000
Net Income	32 000	98 000	41 000	60 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	347 000	352 000	276 000	266 000
Total Current Assets	382 000	620 000	348 000	427 000
Total Assets	728 000	972 000	624 000	693 000
Total Retained Equity	231 000	199 000	101 000	60 000
Total Equity	251 000	219 000	121 000	80 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	477 000	752 000	503 000	613 000
Total Equity and Debt	728 000	972 000	624 000	693 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	462 000	398 000	218 000	99 000
Other Income	3 825 000	3 790 000	3 855 000	4 014 000
Revenue	4 287 000	4 188 000	4 073 000	4 113 000
Cost of Goods Sold	394 000	337 000	269 000	298 000
Salary Costs	1 763 000	1 589 000	1 736 000	1 792 000
Depreciation	30 000	15 000	3 000	0
Impairment	0	0	0	0
Expenditure	4 245 000	4 062 000	4 020 000	4 038 000
Operating Profit	43 000	125 000	53 000	76 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	1 000	2 000
Financial Balance	−1 000	0	−1 000	−2 000
Dividends	0	0	0	0
Net Income	32 000	98 000	41 000	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	86 000	91 000	15 000	0
Total Tangible Assets	86 000	91 000	15 000	0
Total Fiancial Fixed Assets	261 000	261 000	261 000	266 000
Total Fixed Assets	347 000	352 000	276 000	266 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	360 000	334 000	300 000	421 000
Total Current Assets	382 000	620 000	348 000	427 000
Total Assets	728 000	972 000	624 000	693 000
Total Equity	251 000	219 000	121 000	80 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	61 000	223 000	54 000	186 000
Unpaid Taxes	103 000	101 000	104 000	111 000
Dividends	0	0	0	0
Other Current Debt	302 000	402 000	334 000	302 000
Total Current Debt	477 000	752 000	503 000	613 000
Total Equity and Debt	728 000	972 000	624 000	693 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,75 %	44,75 %	33,88 %	75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1 %	2,98 %	1,3 %	1,85 %
Current Ratio	0,8	0,82	0,69	0,7
Quick Ratio	0,8	0,82	0,69	0,7
Equity Ratio	0,34	0,23	0,19	0,12
Gross Profit Margin	90,81 %	91,95 %	93,4 %	92,75 %