MNO NORGE AS

0485 OSLO

Finances

Share Ownership

Return on Equity

1 230,98 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	58 119 000	46 386 000	33 355 000	36 836 000
Net Income	4 013 000	3 716 000	845 000	1 824 000
Total Assets	11 361 000	9 870 000	5 230 000	8 619 000
Total Equity	326 000	326 000	609 000	764 000

Income (NOK)	2022	2021	2020	2019
Revenue	58 119 000	46 386 000	33 355 000	36 836 000
Expenditure	52 970 000	41 621 000	32 300 000	34 156 000
Operating Profit	5 149 000	4 766 000	1 055 000	2 680 000
Financial Income	7 000	6 000	20 000	24 000
Financial Costs	7 000	6 000	19 000	410 000
Financial Balance	0	0	1 000	−386 000
Earnings Before Tax	5 148 000	4 766 000	1 057 000	2 294 000
Tax	1 135 000	1 049 000	212 000	470 000
Net Income	4 013 000	3 716 000	845 000	1 824 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	125 000	125 000	0	0
Total Current Assets	11 236 000	9 745 000	5 230 000	8 619 000
Total Assets	11 361 000	9 870 000	5 230 000	8 619 000
Total Retained Equity	206 000	206 000	489 000	644 000
Total Equity	326 000	326 000	609 000	764 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	11 035 000	9 545 000	4 620 000	7 854 000
Total Equity and Debt	11 361 000	9 870 000	5 230 000	8 619 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	58 119 000	46 386 000	33 355 000	36 836 000
Other Income	0	0	0	0
Revenue	58 119 000	46 386 000	33 355 000	36 836 000
Cost of Goods Sold	48 722 000	38 286 000	29 567 000	31 977 000
Salary Costs	1 711 000	1 423 000	771 000	582 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	52 970 000	41 621 000	32 300 000	34 156 000
Operating Profit	5 149 000	4 766 000	1 055 000	2 680 000
Financial Income	7 000	6 000	20 000	24 000
Financial Costs	7 000	6 000	19 000	410 000
Financial Balance	0	0	1 000	−386 000
Dividends	4 013 000	4 000 000	1 000 000	2 000 000
Net Income	4 013 000	3 716 000	845 000	1 824 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	125 000	125 000	0	0
Total Fixed Assets	125 000	125 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 482 000	1 652 000	1 291 000	2 414 000
Total Current Assets	11 236 000	9 745 000	5 230 000	8 619 000
Total Assets	11 361 000	9 870 000	5 230 000	8 619 000
Total Equity	326 000	326 000	609 000	764 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 037 000	1 987 000	1 567 000	4 025 000
Unpaid Taxes	1 562 000	1 847 000	917 000	686 000
Dividends	4 013 000	4 000 000	1 000 000	2 000 000
Other Current Debt	1 451 000	923 000	524 000	613 000
Total Current Debt	11 035 000	9 545 000	4 620 000	7 854 000
Total Equity and Debt	11 361 000	9 870 000	5 230 000	8 619 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 230,98 %	1 139,88 %	138,75 %	238,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,86 %	10,27 %	3,16 %	7,28 %
Current Ratio	1,02	1,02	1,13	1,1
Quick Ratio	1,02	1,02	1,13	1,1
Equity Ratio	0,03	0,03	0,12	0,09
Gross Profit Margin	16,17 %	17,46 %	11,36 %	13,19 %