MAGGA OG ANDERS AS

0175 OSLO

Finances

Share Ownership

Return on Equity

97,94 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 457 000	11 591 000	3 841 000	2 273 000
Net Income	902 000	1 248 000	373 000	369 000
Total Assets	7 357 000	3 777 000	1 635 000	926 000
Total Equity	921 000	1 020 000	772 000	399 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 457 000	11 591 000	3 841 000	2 273 000
Expenditure	20 269 000	9 982 000	3 359 000	1 794 000
Operating Profit	1 188 000	1 608 000	482 000	480 000
Financial Income	3 000	1 000	1 000	0
Financial Costs	4 000	1 000	1 000	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	1 187 000	1 608 000	482 000	480 000
Tax	285 000	360 000	109 000	111 000
Net Income	902 000	1 248 000	373 000	369 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	777 000	203 000	88 000	75 000
Total Current Assets	6 581 000	3 574 000	1 547 000	851 000
Total Assets	7 357 000	3 777 000	1 635 000	926 000
Total Retained Equity	891 000	990 000	742 000	369 000
Total Equity	921 000	1 020 000	772 000	399 000
Total Long-Term Debt	0	0	3 000	4 000
Total Current Debt	6 436 000	2 757 000	860 000	523 000
Total Equity and Debt	7 357 000	3 777 000	1 635 000	926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 456 000	11 591 000	3 841 000	2 273 000
Other Income	1 000	0	0	0
Revenue	21 457 000	11 591 000	3 841 000	2 273 000
Cost of Goods Sold	8 891 000	2 522 000	862 000	583 000
Salary Costs	9 373 000	5 576 000	2 004 000	840 000
Depreciation	153 000	64 000	29 000	9 000
Impairment	0	0	0	0
Expenditure	20 269 000	9 982 000	3 359 000	1 794 000
Operating Profit	1 188 000	1 608 000	482 000	480 000
Financial Income	3 000	1 000	1 000	0
Financial Costs	4 000	1 000	1 000	0
Financial Balance	−1 000	0	0	0
Dividends	1 000 000	1 000 000	0	0
Net Income	902 000	1 248 000	373 000	369 000

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	319 000	131 000	68 000	75 000
Total Tangible Assets	319 000	131 000	68 000	75 000
Total Fiancial Fixed Assets	458 000	73 000	20 000	0
Total Fixed Assets	777 000	203 000	88 000	75 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 907 000	2 572 000	1 122 000	695 000
Total Current Assets	6 581 000	3 574 000	1 547 000	851 000
Total Assets	7 357 000	3 777 000	1 635 000	926 000
Total Equity	921 000	1 020 000	772 000	399 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	4 000
Creditors	258 000	221 000	104 000	7 000
Unpaid Taxes	1 535 000	664 000	435 000	236 000
Dividends	1 000 000	1 000 000	0	0
Other Current Debt	3 357 000	509 000	211 000	173 000
Total Current Debt	6 436 000	2 757 000	860 000	523 000
Total Equity and Debt	7 357 000	3 777 000	1 635 000	926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,94 %	122,35 %	48,32 %	92,48 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	5,54 %	13,87 %	12,55 %	21,12 %
Current Ratio	1,02	1,3	1,8	1,63
Quick Ratio	1,02	1,3	1,8	1,63
Equity Ratio	0,13	0,27	0,47	0,43
Gross Profit Margin	58,56 %	78,24 %	77,56 %	74,35 %