MJ BYGG SERVICE AS

5382 SKOGSVÅG

Finances

Share Ownership

Return on Equity

73,82 %

Current Ratio

1,93

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020
Revenue	638 000	313 000	207 000
Net Income	172 000	−97 000	133 000
Total Assets	386 000	94 000	247 000
Total Equity	233 000	61 000	158 000

Income (NOK)	2022	2021	2020
Revenue	638 000	313 000	207 000
Expenditure	444 000	408 000	37 000
Operating Profit	193 000	−95 000	170 000
Financial Income	0	0	0
Financial Costs	0	2 000	1 000
Financial Balance	0	−2 000	−1 000
Earnings Before Tax	193 000	−97 000	169 000
Tax	21 000	0	36 000
Net Income	172 000	−97 000	133 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	96 000	0	0
Total Current Assets	290 000	94 000	247 000
Total Assets	386 000	94 000	247 000
Total Retained Equity	209 000	37 000	133 000
Total Equity	233 000	61 000	158 000
Total Long-Term Debt	2 000	0	0
Total Current Debt	150 000	33 000	89 000
Total Equity and Debt	386 000	94 000	247 000

Cash flow (NOK)	2022	2021	2020
Sales Income	638 000	313 000	207 000
Other Income	0	0	0
Revenue	638 000	313 000	207 000
Cost of Goods Sold	81 000	61 000	6 000
Salary Costs	264 000	307 000	0
Depreciation	10 000	0	0
Impairment	0	0	0
Expenditure	444 000	408 000	37 000
Operating Profit	193 000	−95 000	170 000
Financial Income	0	0	0
Financial Costs	0	2 000	1 000
Financial Balance	0	−2 000	−1 000
Dividends	0	0	0
Net Income	172 000	−97 000	133 000

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	96 000	0	0
Total Tangible Assets	96 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	96 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	116 000	94 000	147 000
Total Current Assets	290 000	94 000	247 000
Total Assets	386 000	94 000	247 000
Total Equity	233 000	61 000	158 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	2 000	0	0
Creditors	0	0	7 000
Unpaid Taxes	80 000	4 000	46 000
Dividends	0	0	0
Other Current Debt	51 000	29 000	0
Total Current Debt	150 000	33 000	89 000
Total Equity and Debt	386 000	94 000	247 000

Financial indicators	2022	2021	2020
Return on Equity	73,82 %	−159,02 %	84,18 %
Debt-to-Equity Ratio	0,01	0	0
Operating Profit Margin	30,25 %	−30,35 %	82,13 %
Current Ratio	1,93	2,85	2,78
Quick Ratio	1,93	2,85	2,78
Equity Ratio	0,6	0,65	0,64
Gross Profit Margin	87,3 %	80,51 %	97,1 %