ERIK MJELL

6973 SANDE I SUNNFJORD

Finances

Share Ownership

Return on Equity

268,79 %

Current Ratio

5,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 174 000	3 182 000	2 828 000	3 089 000
Net Income	2 360 000	2 374 000	1 910 000	1 975 000
Total Assets	1 088 000	1 312 000	1 179 000	1 430 000
Total Equity	878 000	954 000	993 000	1 258 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 174 000	3 182 000	2 828 000	3 089 000
Expenditure	820 000	809 000	925 000	1 118 000
Operating Profit	2 354 000	2 372 000	1 903 000	1 972 000
Financial Income	8 000	4 000	6 000	3 000
Financial Costs	2 000	1 000	0	0
Financial Balance	6 000	3 000	6 000	3 000
Earnings Before Tax	2 360 000	2 374 000	1 910 000	1 975 000
Tax	0	0	0	0
Net Income	2 360 000	2 374 000	1 910 000	1 975 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	19 000	0	0
Total Current Assets	1 076 000	1 293 000	1 179 000	1 430 000
Total Assets	1 088 000	1 312 000	1 179 000	1 430 000
Total Retained Equity	878 000	954 000	993 000	1 258 000
Total Equity	878 000	954 000	993 000	1 258 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	209 000	358 000	187 000	173 000
Total Equity and Debt	1 088 000	1 312 000	1 179 000	1 430 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 171 000	3 176 000	2 828 000	3 089 000
Other Income	2 000	6 000	0	0
Revenue	3 174 000	3 182 000	2 828 000	3 089 000
Cost of Goods Sold	25 000	31 000	53 000	288 000
Salary Costs	160 000	60 000	186 000	203 000
Depreciation	7 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	820 000	809 000	925 000	1 118 000
Operating Profit	2 354 000	2 372 000	1 903 000	1 972 000
Financial Income	8 000	4 000	6 000	3 000
Financial Costs	2 000	1 000	0	0
Financial Balance	6 000	3 000	6 000	3 000
Dividends	0	0	0	0
Net Income	2 360 000	2 374 000	1 910 000	1 975 000

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	12 000	19 000	0	0
Total Tangible Assets	12 000	19 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	19 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	355 000	419 000	161 000	124 000
Total Current Assets	1 076 000	1 293 000	1 179 000	1 430 000
Total Assets	1 088 000	1 312 000	1 179 000	1 430 000
Total Equity	878 000	954 000	993 000	1 258 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	76 000	128 000	0	0
Unpaid Taxes	103 000	200 000	113 000	133 000
Dividends	0	0	0	0
Other Current Debt	31 000	29 000	74 000	39 000
Total Current Debt	209 000	358 000	187 000	173 000
Total Equity and Debt	1 088 000	1 312 000	1 179 000	1 430 000

Financial indicators	2022	2021	2020	2019
Return on Equity	268,79 %	248,85 %	192,35 %	157 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	74,17 %	74,54 %	67,29 %	63,84 %
Current Ratio	5,15	3,61	6,3	8,27
Quick Ratio	5,15	3,61	6,3	8,27
Equity Ratio	0,81	0,73	0,84	0,88
Gross Profit Margin	99,21 %	99,03 %	98,13 %	90,68 %