MIMIR IT CONSULTING AS

0962 OSLO

Finances

Share Ownership

Return on Equity

621,24 %

Current Ratio

0,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 889 000	1 738 000	1 928 000	2 059 000
Net Income	702 000	623 000	778 000	885 000
Total Assets	1 708 000	1 427 000	1 829 000	2 081 000
Total Equity	113 000	111 000	108 000	180 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 889 000	1 738 000	1 928 000	2 059 000
Expenditure	992 000	941 000	933 000	936 000
Operating Profit	897 000	797 000	995 000	1 123 000
Financial Income	3 000	1 000	7 000	12 000
Financial Costs	0	0	5 000	1 000
Financial Balance	3 000	1 000	2 000	11 000
Earnings Before Tax	900 000	798 000	997 000	1 135 000
Tax	198 000	176 000	220 000	250 000
Net Income	702 000	623 000	778 000	885 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	307 000	203 000	223 000	243 000
Total Current Assets	1 401 000	1 224 000	1 606 000	1 838 000
Total Assets	1 708 000	1 427 000	1 829 000	2 081 000
Total Retained Equity	13 000	11 000	8 000	80 000
Total Equity	113 000	111 000	108 000	180 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 595 000	1 316 000	1 721 000	1 901 000
Total Equity and Debt	1 708 000	1 427 000	1 829 000	2 081 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 874 000	1 694 000	1 882 000	2 030 000
Other Income	16 000	45 000	47 000	29 000
Revenue	1 889 000	1 738 000	1 928 000	2 059 000
Cost of Goods Sold	0	0	0	0
Salary Costs	741 000	754 000	724 000	775 000
Depreciation	23 000	22 000	22 000	22 000
Impairment	0	0	0	0
Expenditure	992 000	941 000	933 000	936 000
Operating Profit	897 000	797 000	995 000	1 123 000
Financial Income	3 000	1 000	7 000	12 000
Financial Costs	0	0	5 000	1 000
Financial Balance	3 000	1 000	2 000	11 000
Dividends	700 000	620 000	850 000	900 000
Net Income	702 000	623 000	778 000	885 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	5 000	3 000	1 000
Real Eastate	303 000	198 000	220 000	242 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	303 000	198 000	220 000	242 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	307 000	203 000	223 000	243 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 187 000	1 023 000	1 446 000	1 661 000
Total Current Assets	1 401 000	1 224 000	1 606 000	1 838 000
Total Assets	1 708 000	1 427 000	1 829 000	2 081 000
Total Equity	113 000	111 000	108 000	180 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	0	0	19 000
Unpaid Taxes	265 000	225 000	236 000	236 000
Dividends	700 000	620 000	850 000	900 000
Other Current Debt	1 116 000	913 000	1 263 000	1 394 000
Total Current Debt	1 595 000	1 316 000	1 721 000	1 901 000
Total Equity and Debt	1 708 000	1 427 000	1 829 000	2 081 000

Financial indicators	2022	2021	2020	2019
Return on Equity	621,24 %	561,26 %	720,37 %	491,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	47,49 %	45,86 %	51,61 %	54,54 %
Current Ratio	0,88	0,93	0,93	0,97
Quick Ratio	0,88	0,93	0,93	0,97
Equity Ratio	0,07	0,08	0,06	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %