MIMERIA CONSULTING AS

1271 OSLO

Finances

Share Ownership

Return on Equity

27,55 %

Current Ratio

5,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 329 000	2 575 000	2 372 000	115 000
Net Income	589 000	791 000	629 000	35 000
Total Assets	2 640 000	1 974 000	1 311 000	199 000
Total Equity	2 138 000	1 549 000	758 000	129 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 329 000	2 575 000	2 372 000	115 000
Expenditure	1 572 000	1 561 000	1 567 000	70 000
Operating Profit	757 000	1 014 000	805 000	45 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	757 000	1 014 000	805 000	45 000
Tax	168 000	223 000	176 000	10 000
Net Income	589 000	791 000	629 000	35 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	75 000	20 000	38 000	0
Total Current Assets	2 564 000	1 954 000	1 274 000	199 000
Total Assets	2 640 000	1 974 000	1 311 000	199 000
Total Retained Equity	2 038 000	1 455 000	664 000	35 000
Total Equity	2 138 000	1 549 000	758 000	129 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	502 000	425 000	553 000	70 000
Total Equity and Debt	2 640 000	1 974 000	1 311 000	199 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 329 000	2 575 000	2 372 000	115 000
Other Income	0	0	0	0
Revenue	2 329 000	2 575 000	2 372 000	115 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 451 000	1 485 000	1 469 000	58 000
Depreciation	33 000	18 000	15 000	0
Impairment	0	0	0	0
Expenditure	1 572 000	1 561 000	1 567 000	70 000
Operating Profit	757 000	1 014 000	805 000	45 000
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	589 000	791 000	629 000	35 000

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	37 000	0	0	0
Fixtures	38 000	20 000	38 000	0
Total Tangible Assets	75 000	20 000	38 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	75 000	20 000	38 000	0
Stock	0	0	0	0
Total Investments	700 000	650 000	0	0
Cash, Bank	1 741 000	1 304 000	1 274 000	171 000
Total Current Assets	2 564 000	1 954 000	1 274 000	199 000
Total Assets	2 640 000	1 974 000	1 311 000	199 000
Total Equity	2 138 000	1 549 000	758 000	129 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	6 000	6 000	11 000
Unpaid Taxes	189 000	183 000	211 000	41 000
Dividends	0	0	0	0
Other Current Debt	139 000	13 000	159 000	8 000
Total Current Debt	502 000	425 000	553 000	70 000
Total Equity and Debt	2 640 000	1 974 000	1 311 000	199 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,55 %	51,07 %	82,98 %	27,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	32,5 %	39,38 %	33,94 %	39,13 %
Current Ratio	5,11	4,6	2,3	2,84
Quick Ratio	5,11	4,6	2,3	2,84
Equity Ratio	0,81	0,78	0,58	0,65
Gross Profit Margin	100 %	100 %	100 %	100 %