MARI IGESUND SIVILARKITEKT AS

0587 OSLO

Finances

Share Ownership

Return on Equity

45,38 %

Current Ratio

−9,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 346 000	1 015 000	875 000	394 000
Net Income	329 000	225 000	157 000	−9 000
Total Assets	658 000	614 000	339 000	85 000
Total Equity	725 000	397 000	172 000	16 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 346 000	1 015 000	875 000	394 000
Expenditure	925 000	728 000	675 000	402 000
Operating Profit	421 000	287 000	199 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	421 000	287 000	199 000	−9 000
Tax	93 000	62 000	43 000	0
Net Income	329 000	225 000	157 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	20 000	27 000	0
Total Current Assets	645 000	595 000	312 000	85 000
Total Assets	658 000	614 000	339 000	85 000
Total Retained Equity	701 000	372 000	148 000	−9 000
Total Equity	725 000	397 000	172 000	16 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	−68 000	218 000	167 000	70 000
Total Equity and Debt	658 000	614 000	339 000	85 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 344 000	1 013 000	875 000	394 000
Other Income	3 000	2 000	0	0
Revenue	1 346 000	1 015 000	875 000	394 000
Cost of Goods Sold	10 000	5 000	5 000	4 000
Salary Costs	769 000	602 000	551 000	299 000
Depreciation	5 000	8 000	0	0
Impairment	0	0	0	0
Expenditure	925 000	728 000	675 000	402 000
Operating Profit	421 000	287 000	199 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	329 000	225 000	157 000	−9 000

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	12 000	20 000	27 000	0
Total Tangible Assets	12 000	20 000	27 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	20 000	27 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	574 000	509 000	289 000	49 000
Total Current Assets	645 000	595 000	312 000	85 000
Total Assets	658 000	614 000	339 000	85 000
Total Equity	725 000	397 000	172 000	16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	3 000	1 000	0
Unpaid Taxes	127 000	101 000	73 000	46 000
Dividends	0	0	0	0
Other Current Debt	60 000	52 000	50 000	23 000
Total Current Debt	−68 000	218 000	167 000	70 000
Total Equity and Debt	658 000	614 000	339 000	85 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,38 %	56,68 %	91,28 %	−56,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,28 %	28,28 %	22,74 %	−2,28 %
Current Ratio	−9,49	2,73	1,87	1,21
Quick Ratio	−9,49	2,73	1,87	1,21
Equity Ratio	1,1	0,65	0,51	0,19
Gross Profit Margin	99,26 %	99,51 %	99,43 %	98,98 %