MIR ØYEKLINIKK AS

1400 SKI

Finances

Return on Equity

3 657,29 %

Current Ratio

1,08

Debt-to-Equity Ratio

16,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 351 000	7 272 000	6 475 000	5 186 000
Net Income	3 511 000	3 593 000	3 031 000	2 167 000
Total Assets	7 956 000	8 894 000	8 392 000	5 233 000
Total Equity	96 000	785 000	222 000	690 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 351 000	7 272 000	6 475 000	5 186 000
Expenditure	2 746 000	2 579 000	2 500 000	2 334 000
Operating Profit	4 604 000	4 693 000	3 975 000	2 853 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	104 000	86 000	88 000	78 000
Financial Balance	−103 000	−86 000	−87 000	−77 000
Earnings Before Tax	4 501 000	4 607 000	3 888 000	2 777 000
Tax	990 000	1 014 000	856 000	609 000
Net Income	3 511 000	3 593 000	3 031 000	2 167 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 201 000	1 740 000	1 502 000	1 978 000
Total Current Assets	6 755 000	7 154 000	6 891 000	3 255 000
Total Assets	7 956 000	8 894 000	8 392 000	5 233 000
Total Retained Equity	73 000	762 000	199 000	667 000
Total Equity	96 000	785 000	222 000	690 000
Total Long-Term Debt	1 617 000	1 817 000	2 017 000	2 226 000
Total Current Debt	6 244 000	6 292 000	6 154 000	2 317 000
Total Equity and Debt	7 956 000	8 894 000	8 392 000	5 233 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 038 000	1 000 000	962 000	765 000
Other Income	6 313 000	6 272 000	5 512 000	4 422 000
Revenue	7 351 000	7 272 000	6 475 000	5 186 000
Cost of Goods Sold	2 000	3 000	19 000	6 000
Salary Costs	1 551 000	1 448 000	1 443 000	1 267 000
Depreciation	622 000	577 000	516 000	467 000
Impairment	0	0	0	0
Expenditure	2 746 000	2 579 000	2 500 000	2 334 000
Operating Profit	4 604 000	4 693 000	3 975 000	2 853 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	104 000	86 000	88 000	78 000
Financial Balance	−103 000	−86 000	−87 000	−77 000
Dividends	4 200 000	3 030 000	3 500 000	1 500 000
Net Income	3 511 000	3 593 000	3 031 000	2 167 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	390 000	750 000	1 110 000	1 470 000
Total Intangible Assets	478 000	785 000	1 124 000	1 470 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	693 000	955 000	378 000	508 000
Total Tangible Assets	693 000	955 000	378 000	508 000
Total Fiancial Fixed Assets	30 000	0	0	0
Total Fixed Assets	1 201 000	1 740 000	1 502 000	1 978 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 455 000	7 104 000	6 850 000	3 208 000
Total Current Assets	6 755 000	7 154 000	6 891 000	3 255 000
Total Assets	7 956 000	8 894 000	8 392 000	5 233 000
Total Equity	96 000	785 000	222 000	690 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 617 000	1 817 000	2 017 000	2 226 000
Creditors	53 000	18 000	39 000	7 000
Unpaid Taxes	107 000	93 000	92 000	113 000
Dividends	4 200 000	3 030 000	3 500 000	1 500 000
Other Current Debt	841 000	5 146 000	1 643 000	97 000
Total Current Debt	6 244 000	6 292 000	6 154 000	2 317 000
Total Equity and Debt	7 956 000	8 894 000	8 392 000	5 233 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 657,29 %	457,71 %	1 365,32 %	314,06 %
Debt-to-Equity Ratio	16,84	2,31	9,09	3,23
Operating Profit Margin	62,63 %	64,54 %	61,39 %	55,01 %
Current Ratio	1,08	1,14	1,12	1,4
Quick Ratio	1,08	1,14	1,12	1,4
Equity Ratio	0,01	0,09	0,03	0,13
Gross Profit Margin	99,97 %	99,96 %	99,71 %	99,88 %