MAYMEDIA AS

1359 EIKSMARKA

Finances

Return on Equity

52,63 %

Current Ratio

3,65

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	449 000	404 000	435 000
Net Income	240 000	205 000	236 000
Total Assets	570 000	459 000	376 000
Total Equity	456 000	365 000	260 000

Income (NOK)	2022	2021	2020
Revenue	449 000	404 000	435 000
Expenditure	138 000	153 000	123 000
Operating Profit	311 000	252 000	312 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	311 000	252 000	312 000
Tax	71 000	47 000	76 000
Net Income	240 000	205 000	236 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	157 000	80 000	0
Total Current Assets	413 000	380 000	376 000
Total Assets	570 000	459 000	376 000
Total Retained Equity	426 000	341 000	236 000
Total Equity	456 000	365 000	260 000
Total Long-Term Debt	1 000	0	0
Total Current Debt	113 000	94 000	115 000
Total Equity and Debt	570 000	459 000	376 000

Cash flow (NOK)	2022	2021	2020
Sales Income	449 000	404 000	435 000
Other Income	0	0	0
Revenue	449 000	404 000	435 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	12 000	4 000	0
Impairment	0	0	0
Expenditure	138 000	153 000	123 000
Operating Profit	311 000	252 000	312 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	150 000	100 000	120 000
Net Income	240 000	205 000	236 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	86 000	80 000	0
Total Tangible Assets	86 000	80 000	0
Total Fiancial Fixed Assets	72 000	0	0
Total Fixed Assets	157 000	80 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	283 000	324 000	349 000
Total Current Assets	413 000	380 000	376 000
Total Assets	570 000	459 000	376 000
Total Equity	456 000	365 000	260 000
Short-Term Group Debt	0	0	17 000
Total Long-Term Debt	1 000	0	0
Creditors	0	2 000	0
Unpaid Taxes	24 000	32 000	22 000
Dividends	150 000	100 000	120 000
Other Current Debt	19 000	24 000	0
Total Current Debt	113 000	94 000	115 000
Total Equity and Debt	570 000	459 000	376 000

Financial indicators	2022	2021	2020
Return on Equity	52,63 %	56,16 %	90,77 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	69,27 %	62,38 %	71,72 %
Current Ratio	3,65	4,04	3,27
Quick Ratio	3,65	4,04	3,27
Equity Ratio	0,8	0,8	0,69
Gross Profit Margin	100 %	100 %	100 %