MOI KJØTT AS

4460 MOI

Finances

Return on Equity

11,35 %

Current Ratio

13,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	788 000	751 000	579 000	517 000
Net Income	91 000	155 000	62 000	68 000
Total Assets	858 000	769 000	607 000	536 000
Total Equity	802 000	711 000	557 000	495 000

Income (NOK)	2022	2021	2020	2019
Revenue	788 000	751 000	579 000	517 000
Expenditure	682 000	595 000	517 000	457 000
Operating Profit	106 000	155 000	64 000	68 000
Financial Income	3 000	0	0	1 000
Financial Costs	0	0	2 000	0
Financial Balance	3 000	0	−2 000	1 000
Earnings Before Tax	109 000	155 000	62 000	68 000
Tax	18 000	0	0	0
Net Income	91 000	155 000	62 000	68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	145 000	171 000	56 000	76 000
Total Current Assets	714 000	598 000	551 000	460 000
Total Assets	858 000	769 000	607 000	536 000
Total Retained Equity	700 000	609 000	454 000	392 000
Total Equity	802 000	711 000	557 000	495 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	54 000	58 000	50 000	41 000
Total Equity and Debt	858 000	769 000	607 000	536 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	788 000	751 000	579 000	514 000
Other Income	0	0	0	4 000
Revenue	788 000	751 000	579 000	517 000
Cost of Goods Sold	433 000	434 000	386 000	326 000
Salary Costs	6 000	5 000	4 000	4 000
Depreciation	26 000	26 000	18 000	7 000
Impairment	0	0	0	0
Expenditure	682 000	595 000	517 000	457 000
Operating Profit	106 000	155 000	64 000	68 000
Financial Income	3 000	0	0	1 000
Financial Costs	0	0	2 000	0
Financial Balance	3 000	0	−2 000	1 000
Dividends	0	0	0	0
Net Income	91 000	155 000	62 000	68 000

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	139 000	165 000	49 000	68 000
Total Tangible Assets	139 000	165 000	49 000	68 000
Total Fiancial Fixed Assets	6 000	6 000	6 000	8 000
Total Fixed Assets	145 000	171 000	56 000	76 000
Stock	10 000	8 000	9 000	7 000
Total Investments	0	0	0	0
Cash, Bank	651 000	550 000	530 000	403 000
Total Current Assets	714 000	598 000	551 000	460 000
Total Assets	858 000	769 000	607 000	536 000
Total Equity	802 000	711 000	557 000	495 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	0	0
Creditors	0	20 000	46 000	20 000
Unpaid Taxes	2 000	0	4 000	0
Dividends	0	0	0	0
Other Current Debt	37 000	38 000	0	20 000
Total Current Debt	54 000	58 000	50 000	41 000
Total Equity and Debt	858 000	769 000	607 000	536 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,35 %	21,8 %	11,13 %	13,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,45 %	20,64 %	11,05 %	13,15 %
Current Ratio	13,22	10,31	11,02	11,22
Quick Ratio	16,23	11,96	13,44	13,53
Equity Ratio	0,93	0,92	0,92	0,92
Gross Profit Margin	45,05 %	42,21 %	33,33 %	36,94 %