MALERMESTRENE JENSSEN & BJØRGEN AS

0655 OSLO

Finances

Share Ownership

Return on Equity

47,55 %

Current Ratio

1,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 722 000	4 714 000	4 285 000	4 111 000
Net Income	534 000	410 000	401 000	349 000
Total Assets	2 214 000	1 935 000	1 749 000	1 598 000
Total Equity	1 123 000	989 000	979 000	878 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 722 000	4 714 000	4 285 000	4 111 000
Expenditure	5 044 000	4 190 000	3 775 000	3 663 000
Operating Profit	679 000	525 000	510 000	448 000
Financial Income	8 000	2 000	5 000	7 000
Financial Costs	0	1 000	1 000	0
Financial Balance	8 000	1 000	4 000	7 000
Earnings Before Tax	687 000	526 000	514 000	454 000
Tax	153 000	116 000	113 000	105 000
Net Income	534 000	410 000	401 000	349 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	62 000	82 000	0	0
Total Current Assets	2 151 000	1 853 000	1 749 000	1 598 000
Total Assets	2 214 000	1 935 000	1 749 000	1 598 000
Total Retained Equity	1 023 000	889 000	879 000	778 000
Total Equity	1 123 000	989 000	979 000	878 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 090 000	945 000	770 000	720 000
Total Equity and Debt	2 214 000	1 935 000	1 749 000	1 598 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 722 000	4 714 000	4 285 000	4 123 000
Other Income	0	0	0	−12 000
Revenue	5 722 000	4 714 000	4 285 000	4 111 000
Cost of Goods Sold	1 982 000	1 130 000	1 048 000	404 000
Salary Costs	2 515 000	2 294 000	2 199 000	1 931 000
Depreciation	20 000	26 000	0	0
Impairment	0	0	0	0
Expenditure	5 044 000	4 190 000	3 775 000	3 663 000
Operating Profit	679 000	525 000	510 000	448 000
Financial Income	8 000	2 000	5 000	7 000
Financial Costs	0	1 000	1 000	0
Financial Balance	8 000	1 000	4 000	7 000
Dividends	400 000	400 000	0	0
Net Income	534 000	410 000	401 000	349 000

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	62 000	82 000	0	0
Total Tangible Assets	62 000	82 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	62 000	82 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 495 000	1 421 000	1 209 000	1 124 000
Total Current Assets	2 151 000	1 853 000	1 749 000	1 598 000
Total Assets	2 214 000	1 935 000	1 749 000	1 598 000
Total Equity	1 123 000	989 000	979 000	878 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	321 000	262 000	100 000	33 000
Unpaid Taxes	400 000	368 000	360 000	369 000
Dividends	400 000	400 000	0	0
Other Current Debt	216 000	199 000	197 000	214 000
Total Current Debt	1 090 000	945 000	770 000	720 000
Total Equity and Debt	2 214 000	1 935 000	1 749 000	1 598 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,55 %	41,46 %	40,96 %	39,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,87 %	11,14 %	11,9 %	10,9 %
Current Ratio	1,97	1,96	2,27	2,22
Quick Ratio	1,97	1,96	2,27	2,22
Equity Ratio	0,51	0,51	0,56	0,55
Gross Profit Margin	65,36 %	76,03 %	75,54 %	90,17 %