MISS HOSTING AS

0250 OSLO

Finances

Share Ownership

Return on Equity

50 %

Current Ratio

0,65

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 984 000	7 409 000	8 199 000	18 878 000
Net Income	2 943 000	1 213 000	−868 000	3 641 000
Total Assets	17 060 000	9 318 000	7 018 000	6 579 000
Total Equity	5 886 000	2 943 000	1 730 000	2 598 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 984 000	7 409 000	8 199 000	18 878 000
Expenditure	5 930 000	6 408 000	8 968 000	14 747 000
Operating Profit	3 054 000	1 002 000	−768 000	4 131 000
Financial Income	504 000	363 000	46 000	35 000
Financial Costs	35 000	27 000	59 000	12 000
Financial Balance	469 000	336 000	−13 000	23 000
Earnings Before Tax	3 523 000	1 338 000	−781 000	4 154 000
Tax	579 000	125 000	87 000	513 000
Net Income	2 943 000	1 213 000	−868 000	3 641 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 351 000	5 947 000	4 022 000	2 609 000
Total Current Assets	6 708 000	3 371 000	2 996 000	3 970 000
Total Assets	17 060 000	9 318 000	7 018 000	6 579 000
Total Retained Equity	5 086 000	2 143 000	930 000	1 798 000
Total Equity	5 886 000	2 943 000	1 730 000	2 598 000
Total Long-Term Debt	838 000	622 000	346 000	1 270 000
Total Current Debt	10 336 000	5 754 000	4 942 000	2 711 000
Total Equity and Debt	17 060 000	9 318 000	7 018 000	6 579 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 984 000	7 409 000	7 974 000	18 221 000
Other Income	0	0	225 000	657 000
Revenue	8 984 000	7 409 000	8 199 000	18 878 000
Cost of Goods Sold	2 663 000	2 241 000	2 973 000	2 750 000
Salary Costs	814 000	1 031 000	1 276 000	4 591 000
Depreciation	222 000	293 000	291 000	251 000
Impairment	0	0	0	0
Expenditure	5 930 000	6 408 000	8 968 000	14 747 000
Operating Profit	3 054 000	1 002 000	−768 000	4 131 000
Financial Income	504 000	363 000	46 000	35 000
Financial Costs	35 000	27 000	59 000	12 000
Financial Balance	469 000	336 000	−13 000	23 000
Dividends	0	0	0	0
Net Income	2 943 000	1 213 000	−868 000	3 641 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	814 000	601 000	813 000	1 025 000
Total Intangible Assets	821 000	601 000	813 000	1 025 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	178 000	125 000	175 000	249 000
Fixtures	0	0	1 000	5 000
Total Tangible Assets	178 000	125 000	176 000	255 000
Total Fiancial Fixed Assets	9 352 000	5 221 000	3 033 000	1 329 000
Total Fixed Assets	10 351 000	5 947 000	4 022 000	2 609 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 129 000	1 054 000	648 000	1 526 000
Total Current Assets	6 708 000	3 371 000	2 996 000	3 970 000
Total Assets	17 060 000	9 318 000	7 018 000	6 579 000
Total Equity	5 886 000	2 943 000	1 730 000	2 598 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	838 000	622 000	346 000	1 270 000
Creditors	515 000	413 000	570 000	381 000
Unpaid Taxes	745 000	79 000	305 000	274 000
Dividends	0	0	0	0
Other Current Debt	8 497 000	5 136 000	3 974 000	1 543 000
Total Current Debt	10 336 000	5 754 000	4 942 000	2 711 000
Total Equity and Debt	17 060 000	9 318 000	7 018 000	6 579 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50 %	41,22 %	−50,17 %	140,15 %
Debt-to-Equity Ratio	0,14	0,21	0,2	0,49
Operating Profit Margin	33,99 %	13,52 %	−9,37 %	21,88 %
Current Ratio	0,65	0,59	0,61	1,46
Quick Ratio	0,65	0,59	0,61	1,46
Equity Ratio	0,35	0,32	0,25	0,39
Gross Profit Margin	70,36 %	69,75 %	63,74 %	85,43 %