MRSERVICES NUF

4321 SANDNES

Finances

Share Ownership

Return on Equity

20,95 %

Current Ratio

2,91

Debt-to-Equity Ratio

Key figures (NOK)	2016	2015	2014	2013
Revenue	491 000	37 000	1 632 000	40 000
Net Income	309 000	−20 000	712 000	−377 000
Total Assets	2 206 000	1 692 000	1 711 000	992 000
Total Equity	1 475 000	1 166 000	1 186 000	474 000

Income (NOK)	2016	2015	2014	2013
Revenue	491 000	37 000	1 632 000	40 000
Expenditure	86 000	57 000	796 000	418 000
Operating Profit	405 000	−20 000	836 000	−379 000
Financial Income	0	0	0	2 000
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	2 000
Earnings Before Tax	403 000	−20 000	836 000	−377 000
Tax	95 000	0	124 000	0
Net Income	309 000	−20 000	712 000	−377 000

Balance (NOK)	2016	2015	2014	2013
Total Fixed Assets	80 000	100 000	125 000	156 000
Total Current Assets	2 126 000	1 593 000	1 586 000	836 000
Total Assets	2 206 000	1 692 000	1 711 000	992 000
Total Retained Equity	1 475 000	1 166 000	1 186 000	474 000
Total Equity	1 475 000	1 166 000	1 186 000	474 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	731 000	526 000	525 000	518 000
Total Equity and Debt	2 206 000	1 692 000	1 711 000	992 000

Cash flow (NOK)	2016	2015	2014	2013
Sales Income	491 000	37 000	1 632 000	40 000
Other Income	0	0	0	0
Revenue	491 000	37 000	1 632 000	40 000
Cost of Goods Sold	0	27 000	2 000	8 000
Salary Costs	11 000	0	582 000	240 000
Depreciation	20 000	25 000	31 000	39 000
Impairment	0	0	0	0
Expenditure	86 000	57 000	796 000	418 000
Operating Profit	405 000	−20 000	836 000	−379 000
Financial Income	0	0	0	2 000
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	2 000
Dividends	0	0	0	0
Net Income	309 000	−20 000	712 000	−377 000

Balance details (NOK)	2016	2015	2014	2013
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	80 000	100 000	125 000	156 000
Total Tangible Assets	80 000	100 000	125 000	156 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	80 000	100 000	125 000	156 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 407 000	1 369 000	1 361 000	515 000
Total Current Assets	2 126 000	1 593 000	1 586 000	836 000
Total Assets	2 206 000	1 692 000	1 711 000	992 000
Total Equity	1 475 000	1 166 000	1 186 000	474 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	7 000	7 000	6 000
Unpaid Taxes	229 000	119 000	118 000	236 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	731 000	526 000	525 000	518 000
Total Equity and Debt	2 206 000	1 692 000	1 711 000	992 000

Financial indicators	2016	2015	2014	2013
Return on Equity	20,95 %	−1,72 %	60,03 %	−79,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	82,48 %	−54,05 %	51,23 %	−947,5 %
Current Ratio	2,91	3,03	3,02	1,61
Quick Ratio	2,91	3,03	3,02	1,61
Equity Ratio	0,67	0,69	0,69	0,48
Gross Profit Margin	100 %	27,03 %	99,88 %	80 %