MJØSIA AS

2607 VINGROM

Finances

Share Ownership

Return on Equity

83,65 %

Current Ratio

0,7

Debt-to-Equity Ratio

3,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	44 023 000	2 016 000	1 987 000	1 956 000
Net Income	4 680 000	−963 000	−269 000	−250 000
Total Assets	27 515 000	43 974 000	27 545 000	21 898 000
Total Equity	5 595 000	916 000	1 879 000	2 148 000

Income (NOK)	2022	2021	2020	2019
Revenue	44 023 000	2 016 000	1 987 000	1 956 000
Expenditure	36 838 000	1 709 000	1 646 000	1 674 000
Operating Profit	7 186 000	307 000	342 000	282 000
Financial Income	10 000	0	0	0
Financial Costs	1 101 000	1 542 000	687 000	603 000
Financial Balance	−1 091 000	−1 542 000	−687 000	−603 000
Earnings Before Tax	6 095 000	−1 235 000	−345 000	−321 000
Tax	1 415 000	−272 000	−76 000	−71 000
Net Income	4 680 000	−963 000	−269 000	−250 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 175 000	18 735 000	19 501 000	20 101 000
Total Current Assets	1 340 000	25 239 000	8 044 000	1 797 000
Total Assets	27 515 000	43 974 000	27 545 000	21 898 000
Total Retained Equity	5 491 000	812 000	1 775 000	2 044 000
Total Equity	5 595 000	916 000	1 879 000	2 148 000
Total Long-Term Debt	19 996 000	38 891 000	25 519 000	19 567 000
Total Current Debt	1 923 000	4 167 000	147 000	182 000
Total Equity and Debt	27 515 000	43 974 000	27 545 000	21 898 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	43 874 000	2 016 000	1 987 000	1 956 000
Other Income	149 000	0	0	0
Revenue	44 023 000	2 016 000	1 987 000	1 956 000
Cost of Goods Sold	33 939 000	0	0	0
Salary Costs	131 000	0	0	0
Depreciation	860 000	766 000	763 000	752 000
Impairment	0	0	0	0
Expenditure	36 838 000	1 709 000	1 646 000	1 674 000
Operating Profit	7 186 000	307 000	342 000	282 000
Financial Income	10 000	0	0	0
Financial Costs	1 101 000	1 542 000	687 000	603 000
Financial Balance	−1 091 000	−1 542 000	−687 000	−603 000
Dividends	0	0	0	0
Net Income	4 680 000	−963 000	−269 000	−250 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	26 171 000	18 717 000	19 469 000	20 101 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 000	18 000	32 000	0
Total Tangible Assets	26 175 000	18 735 000	19 501 000	20 101 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 175 000	18 735 000	19 501 000	20 101 000
Stock	31 000	25 177 000	7 737 000	1 679 000
Total Investments	0	0	0	0
Cash, Bank	1 046 000	3 000	250 000	72 000
Total Current Assets	1 340 000	25 239 000	8 044 000	1 797 000
Total Assets	27 515 000	43 974 000	27 545 000	21 898 000
Total Equity	5 595 000	916 000	1 879 000	2 148 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 996 000	38 891 000	25 519 000	19 567 000
Creditors	84 000	647 000	76 000	58 000
Unpaid Taxes	41 000	0	0	9 000
Dividends	0	0	0	0
Other Current Debt	408 000	3 521 000	55 000	114 000
Total Current Debt	1 923 000	4 167 000	147 000	182 000
Total Equity and Debt	27 515 000	43 974 000	27 545 000	21 898 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,65 %	−105,13 %	−14,32 %	−11,64 %
Debt-to-Equity Ratio	3,57	42,46	13,58	9,11
Operating Profit Margin	16,32 %	15,23 %	17,21 %	14,42 %
Current Ratio	0,7	6,06	54,72	9,87
Quick Ratio	0,71	−1,2	−1,06	−1,2
Equity Ratio	0,2	0,02	0,07	0,1
Gross Profit Margin	22,91 %	100 %	100 %	100 %