METROPOLIS ARKITEKTUR & DESIGN AS

0356 OSLO

Finances

Share Ownership

Return on Equity

67,96 %

Current Ratio

1,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	55 447 000	45 675 000	36 875 000	38 774 000
Net Income	4 383 000	6 965 000	3 333 000	663 000
Total Assets	22 571 000	21 942 000	19 516 000	18 124 000
Total Equity	6 449 000	9 076 000	11 111 000	8 332 000

Income (NOK)	2022	2021	2020	2019
Revenue	55 447 000	45 675 000	36 875 000	38 774 000
Expenditure	49 958 000	36 404 000	32 609 000	37 909 000
Operating Profit	5 488 000	9 220 000	4 229 000	865 000
Financial Income	144 000	0	59 000	10 000
Financial Costs	7 000	2 000	1 000	17 000
Financial Balance	137 000	−2 000	58 000	−7 000
Earnings Before Tax	5 625 000	9 219 000	4 287 000	858 000
Tax	1 243 000	2 254 000	954 000	195 000
Net Income	4 383 000	6 965 000	3 333 000	663 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	370 000	487 000	720 000	2 007 000
Total Current Assets	22 200 000	21 455 000	18 796 000	16 117 000
Total Assets	22 571 000	21 942 000	19 516 000	18 124 000
Total Retained Equity	6 349 000	8 976 000	11 011 000	8 232 000
Total Equity	6 449 000	9 076 000	11 111 000	8 332 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	16 122 000	12 866 000	8 405 000	9 792 000
Total Equity and Debt	22 571 000	21 942 000	19 516 000	18 124 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	55 447 000	45 675 000	36 774 000	38 774 000
Other Income	0	0	101 000	0
Revenue	55 447 000	45 675 000	36 875 000	38 774 000
Cost of Goods Sold	3 696 000	1 878 000	3 204 000	3 598 000
Salary Costs	33 719 000	26 560 000	20 713 000	26 495 000
Depreciation	0	202 000	1 493 000	1 088 000
Impairment	0	0	0	0
Expenditure	49 958 000	36 404 000	32 609 000	37 909 000
Operating Profit	5 488 000	9 220 000	4 229 000	865 000
Financial Income	144 000	0	59 000	10 000
Financial Costs	7 000	2 000	1 000	17 000
Financial Balance	137 000	−2 000	58 000	−7 000
Dividends	7 010 000	9 000 000	0	0
Net Income	4 383 000	6 965 000	3 333 000	663 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	334 000	451 000	482 000	276 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	36 000	36 000	238 000	1 731 000
Total Tangible Assets	36 000	36 000	238 000	1 731 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	370 000	487 000	720 000	2 007 000
Stock	40 000	50 000	100 000	136 000
Total Investments	0	0	0	0
Cash, Bank	13 980 000	6 664 000	14 045 000	6 812 000
Total Current Assets	22 200 000	21 455 000	18 796 000	16 117 000
Total Assets	22 571 000	21 942 000	19 516 000	18 124 000
Total Equity	6 449 000	9 076 000	11 111 000	8 332 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	477 000	391 000	921 000	677 000
Unpaid Taxes	3 766 000	4 001 000	2 578 000	3 445 000
Dividends	7 010 000	9 000 000	0	0
Other Current Debt	10 753 000	6 251 000	3 745 000	5 389 000
Total Current Debt	16 122 000	12 866 000	8 405 000	9 792 000
Total Equity and Debt	22 571 000	21 942 000	19 516 000	18 124 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,96 %	76,74 %	30 %	7,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,9 %	20,19 %	11,47 %	2,23 %
Current Ratio	1,38	1,67	2,24	1,65
Quick Ratio	1,38	1,67	2,26	1,67
Equity Ratio	0,29	0,41	0,57	0,46
Gross Profit Margin	93,33 %	95,89 %	91,31 %	90,72 %