MOA BINGO AS

6018 ÅLESUND

Finances

Share Ownership

Return on Equity

176,18 %

Current Ratio

1,16

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 495 000	6 372 000	6 146 000	5 232 000
Net Income	1 413 000	705 000	765 000	373 000
Total Assets	3 856 000	2 985 000	3 072 000	2 210 000
Total Equity	802 000	771 000	768 000	757 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 495 000	6 372 000	6 146 000	5 232 000
Expenditure	5 684 000	5 469 000	5 161 000	4 755 000
Operating Profit	1 811 000	904 000	984 000	477 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	3 000	0	4 000	7 000
Financial Balance	−1 000	0	−3 000	−5 000
Earnings Before Tax	1 811 000	904 000	981 000	472 000
Tax	398 000	199 000	216 000	99 000
Net Income	1 413 000	705 000	765 000	373 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	310 000	81 000	59 000	312 000
Total Current Assets	3 546 000	2 904 000	3 013 000	1 898 000
Total Assets	3 856 000	2 985 000	3 072 000	2 210 000
Total Retained Equity	698 000	667 000	664 000	653 000
Total Equity	802 000	771 000	768 000	757 000
Total Long-Term Debt	7 000	5 000	4 000	72 000
Total Current Debt	3 047 000	2 209 000	2 300 000	1 381 000
Total Equity and Debt	3 856 000	2 985 000	3 072 000	2 210 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 495 000	6 372 000	6 168 000	5 232 000
Other Income	0	0	−22 000	0
Revenue	7 495 000	6 372 000	6 146 000	5 232 000
Cost of Goods Sold	1 823 000	1 652 000	1 583 000	1 116 000
Salary Costs	2 252 000	2 108 000	1 736 000	1 607 000
Depreciation	20 000	8 000	2 000	64 000
Impairment	0	0	0	0
Expenditure	5 684 000	5 469 000	5 161 000	4 755 000
Operating Profit	1 811 000	904 000	984 000	477 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	3 000	0	4 000	7 000
Financial Balance	−1 000	0	−3 000	−5 000
Dividends	0	0	0	0
Net Income	1 413 000	705 000	765 000	373 000

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	270 000	41 000	19 000	272 000
Total Tangible Assets	270 000	41 000	19 000	272 000
Total Fiancial Fixed Assets	40 000	40 000	40 000	40 000
Total Fixed Assets	310 000	81 000	59 000	312 000
Stock	30 000	30 000	30 000	30 000
Total Investments	0	0	0	0
Cash, Bank	838 000	758 000	2 198 000	787 000
Total Current Assets	3 546 000	2 904 000	3 013 000	1 898 000
Total Assets	3 856 000	2 985 000	3 072 000	2 210 000
Total Equity	802 000	771 000	768 000	757 000
Short-Term Group Debt	1 772 000	899 000	967 000	445 000
Total Long-Term Debt	7 000	5 000	4 000	72 000
Creditors	730 000	736 000	710 000	572 000
Unpaid Taxes	105 000	112 000	222 000	89 000
Dividends	0	0	0	0
Other Current Debt	434 000	462 000	401 000	275 000
Total Current Debt	3 047 000	2 209 000	2 300 000	1 381 000
Total Equity and Debt	3 856 000	2 985 000	3 072 000	2 210 000

Financial indicators	2022	2021	2020	2019
Return on Equity	176,18 %	91,44 %	99,61 %	49,27 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,1
Operating Profit Margin	24,16 %	14,19 %	16,01 %	9,12 %
Current Ratio	1,16	1,31	1,31	1,37
Quick Ratio	1,18	1,33	1,33	1,4
Equity Ratio	0,21	0,26	0,25	0,34
Gross Profit Margin	75,68 %	74,07 %	74,24 %	78,67 %