MATCH BEMANNING NORGE AS

5160 LAKSEVÅG

Finances

Share Ownership

Return on Equity

125,53 %

Current Ratio

1,01

Debt-to-Equity Ratio

1,42

Key figures (NOK)	2022	2021	2020
Revenue	97 446 000	24 898 000	1 965 000
Net Income	1 072 000	864 000	−562 000
Total Assets	29 216 000	8 448 000	1 157 000
Total Equity	854 000	252 000	−362 000

Income (NOK)	2022	2021	2020
Revenue	97 446 000	24 898 000	1 965 000
Expenditure	95 411 000	23 936 000	2 526 000
Operating Profit	2 036 000	962 000	−562 000
Financial Income	15 000	0	0
Financial Costs	588 000	13 000	0
Financial Balance	−573 000	−13 000	0
Earnings Before Tax	1 462 000	949 000	−562 000
Tax	391 000	85 000	0
Net Income	1 072 000	864 000	−562 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 815 000	307 000	1 000
Total Current Assets	27 400 000	8 140 000	1 156 000
Total Assets	29 216 000	8 448 000	1 157 000
Total Retained Equity	654 000	52 000	−562 000
Total Equity	854 000	252 000	−362 000
Total Long-Term Debt	1 211 000	141 000	0
Total Current Debt	27 150 000	8 054 000	1 519 000
Total Equity and Debt	29 216 000	8 448 000	1 157 000

Cash flow (NOK)	2022	2021	2020
Sales Income	97 049 000	23 555 000	1 965 000
Other Income	398 000	1 343 000	0
Revenue	97 446 000	24 898 000	1 965 000
Cost of Goods Sold	530 000	376 000	63 000
Salary Costs	78 337 000	20 288 000	1 842 000
Depreciation	302 000	10 000	0
Impairment	0	0	0
Expenditure	95 411 000	23 936 000	2 526 000
Operating Profit	2 036 000	962 000	−562 000
Financial Income	15 000	0	0
Financial Costs	588 000	13 000	0
Financial Balance	−573 000	−13 000	0
Dividends	470 000	250 000	0
Net Income	1 072 000	864 000	−562 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	43 000	3 000	0
Real Eastate	0	0	0
Machinery and Plant Facilities	1 517 000	0	0
Fixtures	45 000	138 000	0
Total Tangible Assets	1 562 000	138 000	0
Total Fiancial Fixed Assets	209 000	166 000	1 000
Total Fixed Assets	1 815 000	307 000	1 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	14 064 000	4 746 000	614 000
Total Current Assets	27 400 000	8 140 000	1 156 000
Total Assets	29 216 000	8 448 000	1 157 000
Total Equity	854 000	252 000	−362 000
Short-Term Group Debt	0	0	440 000
Total Long-Term Debt	1 211 000	141 000	0
Creditors	1 145 000	816 000	137 000
Unpaid Taxes	12 915 000	3 316 000	662 000
Dividends	470 000	250 000	0
Other Current Debt	12 239 000	3 584 000	279 000
Total Current Debt	27 150 000	8 054 000	1 519 000
Total Equity and Debt	29 216 000	8 448 000	1 157 000

Financial indicators	2022	2021	2020
Return on Equity	125,53 %	342,86 %	155,25 %
Debt-to-Equity Ratio	1,42	0,56	−0
Operating Profit Margin	2,09 %	3,86 %	−28,6 %
Current Ratio	1,01	1,01	0,76
Quick Ratio	1,01	1,01	0,76
Equity Ratio	0,03	0,03	−0,31
Gross Profit Margin	99,46 %	98,49 %	96,79 %