MIKI REGNSKAP AS

3210 SANDEFJORD

Finances

Share Ownership

Return on Equity

42,52 %

Current Ratio

2,21

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 256 000	13 848 000	14 688 000	14 297 000
Net Income	2 477 000	2 668 000	2 528 000	1 985 000
Total Assets	13 457 000	12 180 000	10 588 000	8 817 000
Total Equity	5 825 000	5 848 000	4 780 000	3 852 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 256 000	13 848 000	14 688 000	14 297 000
Expenditure	11 502 000	11 012 000	11 350 000	11 650 000
Operating Profit	3 754 000	2 836 000	3 338 000	2 646 000
Financial Income	52 000	667 000	52 000	30 000
Financial Costs	441 000	26 000	2 000	2 000
Financial Balance	−389 000	641 000	50 000	28 000
Earnings Before Tax	3 365 000	3 477 000	3 388 000	2 673 000
Tax	888 000	809 000	861 000	688 000
Net Income	2 477 000	2 668 000	2 528 000	1 985 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 430 000	628 000	975 000	1 350 000
Total Current Assets	12 026 000	11 552 000	9 613 000	7 467 000
Total Assets	13 457 000	12 180 000	10 588 000	8 817 000
Total Retained Equity	5 725 000	5 748 000	4 680 000	3 752 000
Total Equity	5 825 000	5 848 000	4 780 000	3 852 000
Total Long-Term Debt	2 182 000	1 797 000	1 412 000	1 027 000
Total Current Debt	5 450 000	4 535 000	4 396 000	3 938 000
Total Equity and Debt	13 457 000	12 180 000	10 588 000	8 817 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 718 000	13 599 000	14 537 000	14 104 000
Other Income	538 000	249 000	151 000	193 000
Revenue	15 256 000	13 848 000	14 688 000	14 297 000
Cost of Goods Sold	241 000	194 000	121 000	103 000
Salary Costs	8 500 000	8 419 000	8 587 000	9 117 000
Depreciation	330 000	347 000	375 000	382 000
Impairment	0	0	0	0
Expenditure	11 502 000	11 012 000	11 350 000	11 650 000
Operating Profit	3 754 000	2 836 000	3 338 000	2 646 000
Financial Income	52 000	667 000	52 000	30 000
Financial Costs	441 000	26 000	2 000	2 000
Financial Balance	−389 000	641 000	50 000	28 000
Dividends	2 500 000	1 600 000	1 600 000	1 200 000
Net Income	2 477 000	2 668 000	2 528 000	1 985 000

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	1 430 000	628 000	975 000	1 350 000
Total Tangible Assets	1 430 000	628 000	975 000	1 350 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	1 430 000	628 000	975 000	1 350 000
Stock	0	0	0	0
Total Investments	5 864 000	5 353 000	1 750 000	1 750 000
Cash, Bank	4 250 000	4 516 000	6 190 000	3 812 000
Total Current Assets	12 026 000	11 552 000	9 613 000	7 467 000
Total Assets	13 457 000	12 180 000	10 588 000	8 817 000
Total Equity	5 825 000	5 848 000	4 780 000	3 852 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 182 000	1 797 000	1 412 000	1 027 000
Creditors	186 000	150 000	35 000	67 000
Unpaid Taxes	1 145 000	1 228 000	1 183 000	1 175 000
Dividends	2 500 000	1 600 000	1 600 000	1 200 000
Other Current Debt	731 000	749 000	717 000	808 000
Total Current Debt	5 450 000	4 535 000	4 396 000	3 938 000
Total Equity and Debt	13 457 000	12 180 000	10 588 000	8 817 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,52 %	45,62 %	52,89 %	51,53 %
Debt-to-Equity Ratio	0,37	0,31	0,3	0,27
Operating Profit Margin	24,61 %	20,48 %	22,73 %	18,51 %
Current Ratio	2,21	2,55	2,19	1,9
Quick Ratio	2,21	2,55	2,19	1,9
Equity Ratio	0,43	0,48	0,45	0,44
Gross Profit Margin	98,42 %	98,6 %	99,18 %	99,28 %