MAEM BYGGSERVICE AS

7332 LØKKEN VERK

Finances

Share Ownership

Return on Equity

55,26 %

Current Ratio

4,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	85 000	0	32 000	70 000
Net Income	21 000	−45 000	−7 000	44 000
Total Assets	46 000	17 000	62 000	85 000
Total Equity	38 000	17 000	62 000	69 000

Income (NOK)	2022	2021	2020	2019
Revenue	85 000	0	32 000	70 000
Expenditure	58 000	58 000	41 000	15 000
Operating Profit	27 000	−58 000	−9 000	55 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	27 000	−58 000	−9 000	55 000
Tax	6 000	−13 000	−2 000	11 000
Net Income	21 000	−45 000	−7 000	44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 000	13 000	0	0
Total Current Assets	33 000	4 000	62 000	85 000
Total Assets	46 000	17 000	62 000	85 000
Total Retained Equity	8 000	−8 000	37 000	44 000
Total Equity	38 000	17 000	62 000	69 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 000	0	0	16 000
Total Equity and Debt	46 000	17 000	62 000	85 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	85 000	0	32 000	70 000
Other Income	0	0	0	0
Revenue	85 000	0	32 000	70 000
Cost of Goods Sold	0	1 000	5 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	58 000	58 000	41 000	15 000
Operating Profit	27 000	−58 000	−9 000	55 000
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	21 000	−45 000	−7 000	44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	13 000	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	13 000	13 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	0	9 000	10 000
Total Current Assets	33 000	4 000	62 000	85 000
Total Assets	46 000	17 000	62 000	85 000
Total Equity	38 000	17 000	62 000	69 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	3 000
Unpaid Taxes	3 000	0	0	2 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	8 000	0	0	16 000
Total Equity and Debt	46 000	17 000	62 000	85 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,26 %	−264,71 %	−11,29 %	63,77 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,76 %	-	−28,13 %	78,57 %
Current Ratio	4,13	-	-	5,31
Quick Ratio	4,13	-	-	5,31
Equity Ratio	0,83	1	1	0,81
Gross Profit Margin	100 %	-	84,38 %	100 %