MIRA REGNSKAP AS

3057 SOLBERGELVA

Finances

Return on Equity

20,77 %

Current Ratio

3,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 045 000	1 036 000	873 000	823 000
Net Income	151 000	234 000	35 000	59 000
Total Assets	972 000	759 000	612 000	656 000
Total Equity	727 000	576 000	442 000	437 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 045 000	1 036 000	873 000	823 000
Expenditure	864 000	736 000	828 000	747 000
Operating Profit	180 000	300 000	45 000	75 000
Financial Income	10 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	10 000	0	0	0
Earnings Before Tax	190 000	300 000	45 000	75 000
Tax	40 000	66 000	10 000	16 000
Net Income	151 000	234 000	35 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 000	26 000	26 000	26 000
Total Current Assets	927 000	733 000	586 000	630 000
Total Assets	972 000	759 000	612 000	656 000
Total Retained Equity	627 000	476 000	342 000	337 000
Total Equity	727 000	576 000	442 000	437 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	246 000	183 000	170 000	218 000
Total Equity and Debt	972 000	759 000	612 000	656 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 045 000	1 036 000	873 000	823 000
Other Income	0	0	0	0
Revenue	1 045 000	1 036 000	873 000	823 000
Cost of Goods Sold	0	0	0	0
Salary Costs	724 000	585 000	687 000	650 000
Depreciation	8 000	0	0	0
Impairment	0	0	0	0
Expenditure	864 000	736 000	828 000	747 000
Operating Profit	180 000	300 000	45 000	75 000
Financial Income	10 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	10 000	0	0	0
Dividends	0	100 000	30 000	50 000
Net Income	151 000	234 000	35 000	59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	0	0	0
Total Tangible Assets	20 000	0	0	0
Total Fiancial Fixed Assets	26 000	26 000	26 000	26 000
Total Fixed Assets	46 000	26 000	26 000	26 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	805 000	532 000	449 000	370 000
Total Current Assets	927 000	733 000	586 000	630 000
Total Assets	972 000	759 000	612 000	656 000
Total Equity	727 000	576 000	442 000	437 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	0	2 000	42 000
Unpaid Taxes	124 000	54 000	59 000	52 000
Dividends	0	100 000	30 000	50 000
Other Current Debt	78 000	63 000	69 000	58 000
Total Current Debt	246 000	183 000	170 000	218 000
Total Equity and Debt	972 000	759 000	612 000	656 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,77 %	40,63 %	7,92 %	13,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,22 %	28,96 %	5,15 %	9,11 %
Current Ratio	3,77	4,01	3,45	2,89
Quick Ratio	3,77	4,01	3,45	2,89
Equity Ratio	0,75	0,76	0,72	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %