AKSJESELSKAPET MIRA

1466 STRØMMEN

Finances

Share Ownership

Return on Equity

75,05 %

Current Ratio

2,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 403 000	2 791 000	3 607 000	3 444 000
Net Income	770 000	753 000	901 000	621 000
Total Assets	1 763 000	1 493 000	1 718 000	1 783 000
Total Equity	1 026 000	456 000	353 000	352 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 403 000	2 791 000	3 607 000	3 444 000
Expenditure	1 420 000	1 823 000	2 445 000	2 651 000
Operating Profit	983 000	968 000	1 162 000	793 000
Financial Income	7 000	0	3 000	6 000
Financial Costs	0	0	0	0
Financial Balance	7 000	0	3 000	6 000
Earnings Before Tax	990 000	969 000	1 164 000	799 000
Tax	220 000	216 000	263 000	178 000
Net Income	770 000	753 000	901 000	621 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 000	133 000	195 000	260 000
Total Current Assets	1 687 000	1 360 000	1 523 000	1 523 000
Total Assets	1 763 000	1 493 000	1 718 000	1 783 000
Total Retained Equity	924 000	354 000	251 000	250 000
Total Equity	1 026 000	456 000	353 000	352 000
Total Long-Term Debt	0	0	3 000	8 000
Total Current Debt	737 000	1 037 000	1 362 000	1 424 000
Total Equity and Debt	1 763 000	1 493 000	1 718 000	1 783 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 403 000	2 791 000	3 607 000	3 444 000
Other Income	0	0	0	0
Revenue	2 403 000	2 791 000	3 607 000	3 444 000
Cost of Goods Sold	0	0	0	0
Salary Costs	884 000	1 435 000	1 891 000	1 974 000
Depreciation	65 000	65 000	65 000	65 000
Impairment	0	0	0	0
Expenditure	1 420 000	1 823 000	2 445 000	2 651 000
Operating Profit	983 000	968 000	1 162 000	793 000
Financial Income	7 000	0	3 000	6 000
Financial Costs	0	0	0	0
Financial Balance	7 000	0	3 000	6 000
Dividends	200 000	400 000	900 000	600 000
Net Income	770 000	753 000	901 000	621 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	3 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	65 000	130 000	195 000	260 000
Total Tangible Assets	65 000	130 000	195 000	260 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	76 000	133 000	195 000	260 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 132 000	842 000	588 000	916 000
Total Current Assets	1 687 000	1 360 000	1 523 000	1 523 000
Total Assets	1 763 000	1 493 000	1 718 000	1 783 000
Total Equity	1 026 000	456 000	353 000	352 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 000	8 000
Creditors	0	0	0	0
Unpaid Taxes	163 000	152 000	35 000	262 000
Dividends	200 000	400 000	900 000	600 000
Other Current Debt	147 000	263 000	159 000	382 000
Total Current Debt	737 000	1 037 000	1 362 000	1 424 000
Total Equity and Debt	1 763 000	1 493 000	1 718 000	1 783 000

Financial indicators	2022	2021	2020	2019
Return on Equity	75,05 %	165,13 %	255,24 %	176,42 %
Debt-to-Equity Ratio	0	0	0,01	0,02
Operating Profit Margin	40,91 %	34,68 %	32,22 %	23,03 %
Current Ratio	2,29	1,31	1,12	1,07
Quick Ratio	2,29	1,31	1,12	1,07
Equity Ratio	0,58	0,31	0,21	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %