MIGRANT AS

0468 OSLO

Finances

Share Ownership

Return on Equity

53,14 %

Current Ratio

2,98

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	219 000	248 000	195 000	1 006 000
Net Income	93 000	−63 000	2 000	217 000
Total Assets	262 000	207 000	268 000	617 000
Total Equity	175 000	81 000	144 000	142 000

Income (NOK)	2022	2021	2020	2019
Revenue	219 000	248 000	195 000	1 006 000
Expenditure	117 000	310 000	193 000	727 000
Operating Profit	102 000	−63 000	1 000	279 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Earnings Before Tax	102 000	−63 000	3 000	279 000
Tax	9 000	0	1 000	62 000
Net Income	93 000	−63 000	2 000	217 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	262 000	207 000	268 000	617 000
Total Assets	262 000	207 000	268 000	617 000
Total Retained Equity	75 000	−19 000	44 000	42 000
Total Equity	175 000	81 000	144 000	142 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	88 000	126 000	124 000	475 000
Total Equity and Debt	262 000	207 000	268 000	617 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	219 000	248 000	195 000	1 006 000
Other Income	0	0	0	0
Revenue	219 000	248 000	195 000	1 006 000
Cost of Goods Sold	1 000	33 000	55 000	181 000
Salary Costs	24 000	133 000	37 000	389 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	117 000	310 000	193 000	727 000
Operating Profit	102 000	−63 000	1 000	279 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Dividends	0	0	0	200 000
Net Income	93 000	−63 000	2 000	217 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	259 000	169 000	254 000	532 000
Total Current Assets	262 000	207 000	268 000	617 000
Total Assets	262 000	207 000	268 000	617 000
Total Equity	175 000	81 000	144 000	142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	20 000	16 000
Unpaid Taxes	0	34 000	9 000	102 000
Dividends	0	0	0	200 000
Other Current Debt	78 000	92 000	94 000	95 000
Total Current Debt	88 000	126 000	124 000	475 000
Total Equity and Debt	262 000	207 000	268 000	617 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,14 %	−77,78 %	1,39 %	152,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	46,58 %	−25,4 %	0,51 %	27,73 %
Current Ratio	2,98	1,64	2,16	1,3
Quick Ratio	2,98	1,64	2,16	1,3
Equity Ratio	0,67	0,39	0,54	0,23
Gross Profit Margin	99,54 %	86,69 %	71,79 %	82,01 %