M3 SUPPORT AS

3280 TJODALYNG

Finances

Share Ownership

Return on Equity

29,97 %

Current Ratio

3,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 648 000	1 867 000	1 714 000
Net Income	813 000	975 000	742 000
Total Assets	3 039 000	2 347 000	1 481 000
Total Equity	2 713 000	1 701 000	825 000

Income (NOK)	2022	2021	2020
Revenue	1 648 000	1 867 000	1 714 000
Expenditure	615 000	627 000	764 000
Operating Profit	1 033 000	1 240 000	950 000
Financial Income	11 000	14 000	3 000
Financial Costs	1 000	4 000	1 000
Financial Balance	10 000	10 000	2 000
Earnings Before Tax	1 042 000	1 250 000	952 000
Tax	229 000	275 000	210 000
Net Income	813 000	975 000	742 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	2 025 000	0	0
Total Current Assets	1 014 000	2 347 000	1 481 000
Total Assets	3 039 000	2 347 000	1 481 000
Total Retained Equity	2 683 000	1 671 000	795 000
Total Equity	2 713 000	1 701 000	825 000
Total Long-Term Debt	0	0	0
Total Current Debt	325 000	646 000	655 000
Total Equity and Debt	3 039 000	2 347 000	1 481 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 648 000	1 867 000	1 714 000
Other Income	0	0	0
Revenue	1 648 000	1 867 000	1 714 000
Cost of Goods Sold	3 000	0	0
Salary Costs	377 000	537 000	692 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	615 000	627 000	764 000
Operating Profit	1 033 000	1 240 000	950 000
Financial Income	11 000	14 000	3 000
Financial Costs	1 000	4 000	1 000
Financial Balance	10 000	10 000	2 000
Dividends	0	100 000	300 000
Net Income	813 000	975 000	742 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	2 025 000	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	2 025 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	2 025 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	964 000	1 823 000	1 327 000
Total Current Assets	1 014 000	2 347 000	1 481 000
Total Assets	3 039 000	2 347 000	1 481 000
Total Equity	2 713 000	1 701 000	825 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	4 000	1 000
Unpaid Taxes	23 000	120 000	79 000
Dividends	0	100 000	300 000
Other Current Debt	73 000	47 000	65 000
Total Current Debt	325 000	646 000	655 000
Total Equity and Debt	3 039 000	2 347 000	1 481 000

Financial indicators	2022	2021	2020
Return on Equity	29,97 %	57,32 %	89,94 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	62,68 %	66,42 %	55,43 %
Current Ratio	3,12	3,63	2,26
Quick Ratio	3,12	3,63	2,26
Equity Ratio	0,89	0,72	0,56
Gross Profit Margin	99,82 %	100 %	100 %