MAXIMUM SERVICE AS

0661 OSLO

Finances

Share Ownership

Return on Equity

11,24 %

Current Ratio

5,91

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 848 000	6 503 000	6 140 000	6 535 000
Net Income	745 000	1 170 000	785 000	446 000
Total Assets	7 894 000	7 399 000	6 045 000	5 028 000
Total Equity	6 626 000	5 881 000	4 711 000	3 926 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 848 000	6 503 000	6 140 000	6 535 000
Expenditure	4 895 000	5 001 000	5 132 000	5 973 000
Operating Profit	952 000	1 502 000	1 008 000	562 000
Financial Income	6 000	2 000	5 000	19 000
Financial Costs	2 000	2 000	3 000	6 000
Financial Balance	4 000	0	2 000	13 000
Earnings Before Tax	957 000	1 502 000	1 010 000	575 000
Tax	212 000	332 000	225 000	129 000
Net Income	745 000	1 170 000	785 000	446 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	639 000	766 000	394 000	346 000
Total Current Assets	7 255 000	6 634 000	5 652 000	4 682 000
Total Assets	7 894 000	7 399 000	6 045 000	5 028 000
Total Retained Equity	6 526 000	5 781 000	4 611 000	3 826 000
Total Equity	6 626 000	5 881 000	4 711 000	3 926 000
Total Long-Term Debt	40 000	24 000	13 000	14 000
Total Current Debt	1 228 000	1 493 000	1 321 000	1 089 000
Total Equity and Debt	7 894 000	7 399 000	6 045 000	5 028 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 848 000	6 503 000	6 135 000	6 531 000
Other Income	0	0	5 000	4 000
Revenue	5 848 000	6 503 000	6 140 000	6 535 000
Cost of Goods Sold	8 000	20 000	6 000	41 000
Salary Costs	4 139 000	4 145 000	4 249 000	5 196 000
Depreciation	127 000	109 000	68 000	64 000
Impairment	0	0	0	0
Expenditure	4 895 000	5 001 000	5 132 000	5 973 000
Operating Profit	952 000	1 502 000	1 008 000	562 000
Financial Income	6 000	2 000	5 000	19 000
Financial Costs	2 000	2 000	3 000	6 000
Financial Balance	4 000	0	2 000	13 000
Dividends	0	0	0	0
Net Income	745 000	1 170 000	785 000	446 000

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	639 000	766 000	394 000	346 000
Total Tangible Assets	639 000	766 000	394 000	346 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	639 000	766 000	394 000	346 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 319 000	5 744 000	4 796 000	3 238 000
Total Current Assets	7 255 000	6 634 000	5 652 000	4 682 000
Total Assets	7 894 000	7 399 000	6 045 000	5 028 000
Total Equity	6 626 000	5 881 000	4 711 000	3 926 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	40 000	24 000	13 000	14 000
Creditors	45 000	65 000	78 000	26 000
Unpaid Taxes	677 000	590 000	535 000	497 000
Dividends	0	0	0	0
Other Current Debt	309 000	517 000	483 000	442 000
Total Current Debt	1 228 000	1 493 000	1 321 000	1 089 000
Total Equity and Debt	7 894 000	7 399 000	6 045 000	5 028 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,24 %	19,89 %	16,66 %	11,36 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	16,28 %	23,1 %	16,42 %	8,6 %
Current Ratio	5,91	4,44	4,28	4,3
Quick Ratio	5,91	4,44	4,28	4,3
Equity Ratio	0,84	0,79	0,78	0,78
Gross Profit Margin	99,86 %	99,69 %	99,9 %	99,37 %