MISTER FIX AS

1531 MOSS

Finances

Share Ownership

Return on Equity

17,86 %

Current Ratio

1,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	820 000	614 000	330 000
Net Income	10 000	70 000	−54 000
Total Assets	169 000	96 000	57 000
Total Equity	56 000	46 000	−24 000

Income (NOK)	2022	2021	2020
Revenue	820 000	614 000	330 000
Expenditure	804 000	539 000	385 000
Operating Profit	16 000	74 000	−53 000
Financial Income	0	0	0
Financial Costs	4 000	0	0
Financial Balance	−4 000	0	0
Earnings Before Tax	12 000	74 000	−54 000
Tax	3 000	5 000	0
Net Income	10 000	70 000	−54 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	169 000	96 000	57 000
Total Assets	169 000	96 000	57 000
Total Retained Equity	26 000	16 000	−54 000
Total Equity	56 000	46 000	−24 000
Total Long-Term Debt	0	0	0
Total Current Debt	113 000	50 000	81 000
Total Equity and Debt	169 000	96 000	57 000

Cash flow (NOK)	2022	2021	2020
Sales Income	820 000	614 000	330 000
Other Income	0	0	0
Revenue	820 000	614 000	330 000
Cost of Goods Sold	114 000	204 000	47 000
Salary Costs	504 000	151 000	230 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	804 000	539 000	385 000
Operating Profit	16 000	74 000	−53 000
Financial Income	0	0	0
Financial Costs	4 000	0	0
Financial Balance	−4 000	0	0
Dividends	0	0	0
Net Income	10 000	70 000	−54 000

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	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	112 000	56 000	29 000
Total Investments	0	0	0
Cash, Bank	25 000	16 000	1 000
Total Current Assets	169 000	96 000	57 000
Total Assets	169 000	96 000	57 000
Total Equity	56 000	46 000	−24 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	70 000	33 000	39 000
Dividends	0	0	0
Other Current Debt	41 000	12 000	42 000
Total Current Debt	113 000	50 000	81 000
Total Equity and Debt	169 000	96 000	57 000

Financial indicators	2022	2021	2020
Return on Equity	17,86 %	152,17 %	225 %
Debt-to-Equity Ratio	0	0	−0
Operating Profit Margin	1,95 %	12,05 %	−16,06 %
Current Ratio	1,5	1,92	0,7
Quick Ratio	169	−16	1,1
Equity Ratio	0,33	0,48	−0,42
Gross Profit Margin	86,1 %	66,78 %	85,76 %