MJØSLAB IKS

2816 GJØVIK

Finances

Share Ownership

Return on Equity

6,62 %

Current Ratio

6,34

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 438 000	11 379 000	10 184 000	10 155 000
Net Income	519 000	1 165 000	921 000	110 000
Total Assets	11 045 000	10 553 000	9 312 000	15 562 000
Total Equity	7 838 000	7 319 000	6 154 000	5 234 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 438 000	11 379 000	10 184 000	10 155 000
Expenditure	10 783 000	9 946 000	9 076 000	9 591 000
Operating Profit	655 000	1 433 000	1 107 000	564 000
Financial Income	11 000	61 000	76 000	337 000
Financial Costs	1 000	1 000	3 000	91 000
Financial Balance	10 000	60 000	73 000	246 000
Earnings Before Tax	665 000	1 493 000	1 181 000	809 000
Tax	146 000	329 000	260 000	0
Net Income	519 000	1 165 000	921 000	110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 322 000	1 233 000	1 252 000	8 890 000
Total Current Assets	9 723 000	9 320 000	8 060 000	6 672 000
Total Assets	11 045 000	10 553 000	9 312 000	15 562 000
Total Retained Equity	7 838 000	7 319 000	6 154 000	5 439 000
Total Equity	7 838 000	7 319 000	6 154 000	5 234 000
Total Long-Term Debt	1 673 000	1 568 000	1 645 000	9 095 000
Total Current Debt	1 534 000	1 666 000	1 512 000	1 234 000
Total Equity and Debt	11 045 000	10 553 000	9 312 000	15 562 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 438 000	11 379 000	10 184 000	10 143 000
Other Income	1 000	0	0	12 000
Revenue	11 438 000	11 379 000	10 184 000	10 155 000
Cost of Goods Sold	2 686 000	2 654 000	2 407 000	2 964 000
Salary Costs	4 523 000	4 549 000	4 291 000	4 086 000
Depreciation	167 000	187 000	225 000	227 000
Impairment	0	0	0	0
Expenditure	10 783 000	9 946 000	9 076 000	9 591 000
Operating Profit	655 000	1 433 000	1 107 000	564 000
Financial Income	11 000	61 000	76 000	337 000
Financial Costs	1 000	1 000	3 000	91 000
Financial Balance	10 000	60 000	73 000	246 000
Dividends	0	0	0	0
Net Income	519 000	1 165 000	921 000	110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	340 000	321 000	316 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	230 000	0	0	1 121 000
Fixtures	739 000	885 000	897 000	0
Total Tangible Assets	968 000	885 000	897 000	1 121 000
Total Fiancial Fixed Assets	13 000	27 000	40 000	7 768 000
Total Fixed Assets	1 322 000	1 233 000	1 252 000	8 890 000
Stock	0	0	0	0
Total Investments	279 000	263 000	249 000	0
Cash, Bank	7 885 000	7 684 000	6 704 000	5 153 000
Total Current Assets	9 723 000	9 320 000	8 060 000	6 672 000
Total Assets	11 045 000	10 553 000	9 312 000	15 562 000
Total Equity	7 838 000	7 319 000	6 154 000	5 234 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 673 000	1 568 000	1 645 000	9 095 000
Creditors	464 000	444 000	351 000	0
Unpaid Taxes	436 000	359 000	404 000	0
Dividends	0	0	0	0
Other Current Debt	469 000	528 000	420 000	1 234 000
Total Current Debt	1 534 000	1 666 000	1 512 000	1 234 000
Total Equity and Debt	11 045 000	10 553 000	9 312 000	15 562 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,62 %	15,92 %	14,97 %	2,1 %
Debt-to-Equity Ratio	0,21	0,21	0,27	1,74
Operating Profit Margin	5,73 %	12,59 %	10,87 %	5,55 %
Current Ratio	6,34	5,59	5,33	5,41
Quick Ratio	6,34	5,59	5,33	5,41
Equity Ratio	0,71	0,69	0,66	0,34
Gross Profit Margin	76,52 %	76,68 %	76,36 %	70,81 %