M-K BYGG AS

8517 NARVIK

Finances

Share Ownership

Return on Equity

51,23 %

Current Ratio

1,72

Debt-to-Equity Ratio

1,48

Key figures (NOK)	2022	2021	2020
Revenue	5 089 000	3 168 000	2 842 000
Net Income	961 000	89 000	797 000
Total Assets	5 763 000	1 867 000	1 906 000
Total Equity	1 876 000	915 000	827 000

Income (NOK)	2022	2021	2020
Revenue	5 089 000	3 168 000	2 842 000
Expenditure	3 854 000	3 008 000	1 820 000
Operating Profit	1 235 000	160 000	1 022 000
Financial Income	1 000	0	0
Financial Costs	28 000	0	2 000
Financial Balance	−27 000	0	−2 000
Earnings Before Tax	1 209 000	159 000	1 020 000
Tax	248 000	71 000	223 000
Net Income	961 000	89 000	797 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 851 000	327 000	114 000
Total Current Assets	1 913 000	1 540 000	1 792 000
Total Assets	5 763 000	1 867 000	1 906 000
Total Retained Equity	1 846 000	885 000	797 000
Total Equity	1 876 000	915 000	827 000
Total Long-Term Debt	2 778 000	0	5 000
Total Current Debt	1 109 000	952 000	1 075 000
Total Equity and Debt	5 763 000	1 867 000	1 906 000

Cash flow (NOK)	2022	2021	2020
Sales Income	5 027 000	3 168 000	2 842 000
Other Income	62 000	0	0
Revenue	5 089 000	3 168 000	2 842 000
Cost of Goods Sold	106 000	26 000	4 000
Salary Costs	3 295 000	2 362 000	1 646 000
Depreciation	67 000	48 000	6 000
Impairment	0	0	0
Expenditure	3 854 000	3 008 000	1 820 000
Operating Profit	1 235 000	160 000	1 022 000
Financial Income	1 000	0	0
Financial Costs	28 000	0	2 000
Financial Balance	−27 000	0	−2 000
Dividends	0	0	0
Net Income	961 000	89 000	797 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	3 590 000	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	201 000	327 000	114 000
Total Tangible Assets	3 791 000	327 000	114 000
Total Fiancial Fixed Assets	60 000	0	0
Total Fixed Assets	3 851 000	327 000	114 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 258 000	1 099 000	707 000
Total Current Assets	1 913 000	1 540 000	1 792 000
Total Assets	5 763 000	1 867 000	1 906 000
Total Equity	1 876 000	915 000	827 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	2 778 000	0	5 000
Creditors	96 000	23 000	10 000
Unpaid Taxes	423 000	379 000	549 000
Dividends	0	0	0
Other Current Debt	341 000	473 000	297 000
Total Current Debt	1 109 000	952 000	1 075 000
Total Equity and Debt	5 763 000	1 867 000	1 906 000

Financial indicators	2022	2021	2020
Return on Equity	51,23 %	9,73 %	96,37 %
Debt-to-Equity Ratio	1,48	0	0,01
Operating Profit Margin	24,27 %	5,05 %	35,96 %
Current Ratio	1,72	1,62	1,67
Quick Ratio	1,72	1,62	1,67
Equity Ratio	0,33	0,49	0,43
Gross Profit Margin	97,92 %	99,18 %	99,86 %