MAKEITWORK AS

1166 OSLO

Finances

Share Ownership

Return on Equity

94,82 %

Current Ratio

2,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 773 000	1 781 000	1 799 000	1 383 000
Net Income	549 000	644 000	588 000	438 000
Total Assets	992 000	1 133 000	1 470 000	808 000
Total Equity	579 000	30 000	56 000	468 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 773 000	1 781 000	1 799 000	1 383 000
Expenditure	1 071 000	955 000	1 051 000	828 000
Operating Profit	703 000	826 000	748 000	556 000
Financial Income	2 000	3 000	7 000	5 000
Financial Costs	0	0	0	0
Financial Balance	2 000	3 000	7 000	5 000
Earnings Before Tax	705 000	829 000	755 000	560 000
Tax	156 000	185 000	167 000	122 000
Net Income	549 000	644 000	588 000	438 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	992 000	1 133 000	1 470 000	808 000
Total Assets	992 000	1 133 000	1 470 000	808 000
Total Retained Equity	549 000	0	26 000	438 000
Total Equity	579 000	30 000	56 000	468 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	413 000	1 103 000	1 414 000	340 000
Total Equity and Debt	992 000	1 133 000	1 470 000	808 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 773 000	1 781 000	1 799 000	1 383 000
Other Income	0	0	0	0
Revenue	1 773 000	1 781 000	1 799 000	1 383 000
Cost of Goods Sold	0	0	0	0
Salary Costs	921 000	868 000	923 000	695 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 071 000	955 000	1 051 000	828 000
Operating Profit	703 000	826 000	748 000	556 000
Financial Income	2 000	3 000	7 000	5 000
Financial Costs	0	0	0	0
Financial Balance	2 000	3 000	7 000	5 000
Dividends	0	670 000	1 000 000	0
Net Income	549 000	644 000	588 000	438 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	490 000	421 000	1 466 000	560 000
Total Current Assets	992 000	1 133 000	1 470 000	808 000
Total Assets	992 000	1 133 000	1 470 000	808 000
Total Equity	579 000	30 000	56 000	468 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	2 000	3 000	0
Unpaid Taxes	157 000	153 000	144 000	141 000
Dividends	0	670 000	1 000 000	0
Other Current Debt	100 000	93 000	101 000	77 000
Total Current Debt	413 000	1 103 000	1 414 000	340 000
Total Equity and Debt	992 000	1 133 000	1 470 000	808 000

Financial indicators	2022	2021	2020	2019
Return on Equity	94,82 %	2 146,67 %	1 050 %	93,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	39,65 %	46,38 %	41,58 %	40,2 %
Current Ratio	2,4	1,03	1,04	2,38
Quick Ratio	2,4	1,03	1,04	2,38
Equity Ratio	0,58	0,03	0,04	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %