MANPOWER STAFFING SERVICES AS

0187 OSLO

Finances

Share Ownership

Return on Equity

68,76 %

Current Ratio

1,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	219 719 000	201 165 000	198 282 000	213 339 000
Net Income	8 653 000	7 261 000	7 041 000	7 393 000
Total Assets	191 052 000	143 747 000	132 668 000	131 777 000
Total Equity	12 585 000	90 155 000	84 558 000	77 517 000

Income (NOK)	2022	2021	2020	2019
Revenue	219 719 000	201 165 000	198 282 000	213 339 000
Expenditure	208 240 000	191 960 000	189 585 000	204 749 000
Operating Profit	11 479 000	9 204 000	8 697 000	8 590 000
Financial Income	0	111 000	344 000	908 000
Financial Costs	386 000	6 000	12 000	19 000
Financial Balance	−386 000	105 000	332 000	889 000
Earnings Before Tax	11 093 000	9 310 000	9 029 000	9 478 000
Tax	2 441 000	2 048 000	1 988 000	2 085 000
Net Income	8 653 000	7 261 000	7 041 000	7 393 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	670 000	292 000	188 000	772 000
Total Current Assets	190 381 000	143 455 000	132 480 000	131 006 000
Total Assets	191 052 000	143 747 000	132 668 000	131 777 000
Total Retained Equity	6 525 000	84 095 000	78 498 000	71 457 000
Total Equity	12 585 000	90 155 000	84 558 000	77 517 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	178 467 000	53 592 000	48 110 000	54 260 000
Total Equity and Debt	191 052 000	143 747 000	132 668 000	131 777 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	219 719 000	201 165 000	198 282 000	213 339 000
Other Income	0	0	0	0
Revenue	219 719 000	201 165 000	198 282 000	213 339 000
Cost of Goods Sold	0	0	0	0
Salary Costs	204 365 000	190 008 000	188 135 000	201 334 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	208 240 000	191 960 000	189 585 000	204 749 000
Operating Profit	11 479 000	9 204 000	8 697 000	8 590 000
Financial Income	0	111 000	344 000	908 000
Financial Costs	386 000	6 000	12 000	19 000
Financial Balance	−386 000	105 000	332 000	889 000
Dividends	0	0	0	0
Net Income	8 653 000	7 261 000	7 041 000	7 393 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	670 000	292 000	188 000	772 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	670 000	292 000	188 000	772 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	190 381 000	143 455 000	132 480 000	131 006 000
Total Assets	191 052 000	143 747 000	132 668 000	131 777 000
Total Equity	12 585 000	90 155 000	84 558 000	77 517 000
Short-Term Group Debt	127 100 000	2 146 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 135 000	1 159 000	1 710 000	2 311 000
Unpaid Taxes	15 839 000	14 698 000	14 855 000	16 188 000
Dividends	0	0	0	0
Other Current Debt	34 392 000	33 905 000	30 141 000	33 185 000
Total Current Debt	178 467 000	53 592 000	48 110 000	54 260 000
Total Equity and Debt	191 052 000	143 747 000	132 668 000	131 777 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,76 %	8,05 %	8,33 %	9,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,22 %	4,58 %	4,39 %	4,03 %
Current Ratio	1,07	2,68	2,75	2,41
Quick Ratio	1,07	2,68	2,75	2,41
Equity Ratio	0,07	0,63	0,64	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %