MEDVIND ARKITEKTUR AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

288,89 %

Current Ratio

1,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	5 407 000	4 518 000	824 000
Net Income	468 000	121 000	235 000
Total Assets	2 012 000	1 410 000	748 000
Total Equity	162 000	68 000	−53 000

Income (NOK)	2022	2021	2020
Revenue	5 407 000	4 518 000	824 000
Expenditure	4 813 000	4 385 000	508 000
Operating Profit	593 000	133 000	316 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Earnings Before Tax	595 000	133 000	316 000
Tax	126 000	12 000	81 000
Net Income	468 000	121 000	235 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	110 000	121 000	94 000
Total Current Assets	1 902 000	1 289 000	654 000
Total Assets	2 012 000	1 410 000	748 000
Total Retained Equity	12 000	−82 000	−203 000
Total Equity	162 000	68 000	−53 000
Total Long-Term Debt	0	0	0
Total Current Debt	1 850 000	1 342 000	801 000
Total Equity and Debt	2 012 000	1 410 000	748 000

Cash flow (NOK)	2022	2021	2020
Sales Income	5 407 000	4 518 000	824 000
Other Income	0	0	0
Revenue	5 407 000	4 518 000	824 000
Cost of Goods Sold	90 000	53 000	5 000
Salary Costs	4 365 000	4 130 000	426 000
Depreciation	11 000	11 000	2 000
Impairment	0	0	0
Expenditure	4 813 000	4 385 000	508 000
Operating Profit	593 000	133 000	316 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Dividends	375 000	0	438 000
Net Income	468 000	121 000	235 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	69 000	72 000	76 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	42 000	49 000	18 000
Total Tangible Assets	42 000	49 000	18 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	110 000	121 000	94 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 249 000	1 157 000	560 000
Total Current Assets	1 902 000	1 289 000	654 000
Total Assets	2 012 000	1 410 000	748 000
Total Equity	162 000	68 000	−53 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	2 000	17 000	9 000
Unpaid Taxes	947 000	925 000	234 000
Dividends	375 000	0	438 000
Other Current Debt	395 000	370 000	39 000
Total Current Debt	1 850 000	1 342 000	801 000
Total Equity and Debt	2 012 000	1 410 000	748 000

Financial indicators	2022	2021	2020
Return on Equity	288,89 %	177,94 %	−443,4 %
Debt-to-Equity Ratio	0	0	−0
Operating Profit Margin	10,97 %	2,94 %	38,35 %
Current Ratio	1,03	0,96	0,82
Quick Ratio	1,03	0,96	0,82
Equity Ratio	0,08	0,05	−0,07
Gross Profit Margin	98,34 %	98,83 %	99,39 %