MAGNE MAGLER WIGGEN SIVILARKITEKTER MNAL AS

0191 OSLO

Finances

Return on Equity

19,7 %

Current Ratio

2,52

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 581 000	6 866 000	5 616 000	7 614 000
Net Income	345 000	−45 000	−454 000	940 000
Total Assets	3 629 000	2 560 000	2 572 000	3 531 000
Total Equity	1 751 000	1 406 000	1 451 000	1 905 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 581 000	6 866 000	5 616 000	7 614 000
Expenditure	7 158 000	6 905 000	6 195 000	6 385 000
Operating Profit	424 000	−39 000	−579 000	1 230 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	6 000	5 000	14 000
Financial Balance	−1 000	−6 000	−5 000	−13 000
Earnings Before Tax	423 000	−45 000	−584 000	1 216 000
Tax	78 000	0	−130 000	276 000
Net Income	345 000	−45 000	−454 000	940 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 000	102 000	79 000	58 000
Total Current Assets	3 566 000	2 458 000	2 493 000	3 473 000
Total Assets	3 629 000	2 560 000	2 572 000	3 531 000
Total Retained Equity	851 000	506 000	551 000	1 005 000
Total Equity	1 751 000	1 406 000	1 451 000	1 905 000
Total Long-Term Debt	465 000	70 000	70 000	150 000
Total Current Debt	1 413 000	1 084 000	1 051 000	1 477 000
Total Equity and Debt	3 629 000	2 560 000	2 572 000	3 531 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 364 000	6 637 000	5 322 000	7 005 000
Other Income	218 000	228 000	294 000	610 000
Revenue	7 581 000	6 866 000	5 616 000	7 614 000
Cost of Goods Sold	451 000	337 000	342 000	490 000
Salary Costs	5 437 000	5 436 000	4 669 000	4 654 000
Depreciation	39 000	30 000	24 000	30 000
Impairment	0	0	0	0
Expenditure	7 158 000	6 905 000	6 195 000	6 385 000
Operating Profit	424 000	−39 000	−579 000	1 230 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	6 000	5 000	14 000
Financial Balance	−1 000	−6 000	−5 000	−13 000
Dividends	0	0	0	0
Net Income	345 000	−45 000	−454 000	940 000

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	33 000	72 000	49 000	28 000
Total Tangible Assets	33 000	72 000	49 000	28 000
Total Fiancial Fixed Assets	30 000	30 000	30 000	30 000
Total Fixed Assets	63 000	102 000	79 000	58 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	814 000	1 203 000	1 355 000	2 683 000
Total Current Assets	3 566 000	2 458 000	2 493 000	3 473 000
Total Assets	3 629 000	2 560 000	2 572 000	3 531 000
Total Equity	1 751 000	1 406 000	1 451 000	1 905 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	465 000	70 000	70 000	150 000
Creditors	278 000	120 000	77 000	0
Unpaid Taxes	559 000	460 000	529 000	687 000
Dividends	0	0	0	0
Other Current Debt	498 000	504 000	446 000	516 000
Total Current Debt	1 413 000	1 084 000	1 051 000	1 477 000
Total Equity and Debt	3 629 000	2 560 000	2 572 000	3 531 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,7 %	−3,2 %	−31,29 %	49,34 %
Debt-to-Equity Ratio	0,27	0,05	0,05	0,08
Operating Profit Margin	5,59 %	−0,57 %	−10,31 %	16,15 %
Current Ratio	2,52	2,27	2,37	2,35
Quick Ratio	2,52	2,27	2,37	2,35
Equity Ratio	0,48	0,55	0,56	0,54
Gross Profit Margin	94,05 %	95,09 %	93,91 %	93,56 %