MIREUNIVERSE AS

1364 FORNEBU

Finances

Return on Equity

66,49 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	998 000	3 232 000	1 145 000
Net Income	256 000	1 312 000	−7 000
Total Assets	1 685 000	1 350 000	222 000
Total Equity	385 000	529 000	18 000

Income (NOK)	2022	2021	2020
Revenue	998 000	3 232 000	1 145 000
Expenditure	666 000	1 553 000	1 152 000
Operating Profit	331 000	1 678 000	−7 000
Financial Income	0	0	0
Financial Costs	3 000	1 000	0
Financial Balance	−3 000	−1 000	0
Earnings Before Tax	328 000	1 678 000	−7 000
Tax	72 000	366 000	0
Net Income	256 000	1 312 000	−7 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	18 000	32 000	20 000
Total Current Assets	1 667 000	1 318 000	203 000
Total Assets	1 685 000	1 350 000	222 000
Total Retained Equity	361 000	505 000	−7 000
Total Equity	385 000	529 000	18 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 300 000	820 000	205 000
Total Equity and Debt	1 685 000	1 350 000	222 000

Cash flow (NOK)	2022	2021	2020
Sales Income	998 000	3 232 000	1 145 000
Other Income	0	0	0
Revenue	998 000	3 232 000	1 145 000
Cost of Goods Sold	0	0	0
Salary Costs	304 000	780 000	604 000
Depreciation	19 000	14 000	5 000
Impairment	0	0	0
Expenditure	666 000	1 553 000	1 152 000
Operating Profit	331 000	1 678 000	−7 000
Financial Income	0	0	0
Financial Costs	3 000	1 000	0
Financial Balance	−3 000	−1 000	0
Dividends	400 000	800 000	0
Net Income	256 000	1 312 000	−7 000

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	18 000	32 000	20 000
Total Tangible Assets	18 000	32 000	20 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	18 000	32 000	20 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 630 000	1 318 000	203 000
Total Current Assets	1 667 000	1 318 000	203 000
Total Assets	1 685 000	1 350 000	222 000
Total Equity	385 000	529 000	18 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	462 000	383 000	153 000
Dividends	400 000	800 000	0
Other Current Debt	0	71 000	52 000
Total Current Debt	1 300 000	820 000	205 000
Total Equity and Debt	1 685 000	1 350 000	222 000

Financial indicators	2022	2021	2020
Return on Equity	66,49 %	248,02 %	−38,89 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	33,17 %	51,92 %	−0,61 %
Current Ratio	1,28	1,61	0,99
Quick Ratio	1,28	1,61	0,99
Equity Ratio	0,23	0,39	0,08
Gross Profit Margin	100 %	100 %	100 %