MALERMESTER ANDERS ENG AS

1363 HØVIK

Finances

Share Ownership

Return on Equity

27,22 %

Current Ratio

1,24

Debt-to-Equity Ratio

1,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 588 000	9 874 000	6 916 000	7 891 000
Net Income	135 000	317 000	79 000	−263 000
Total Assets	2 790 000	2 636 000	1 645 000	1 621 000
Total Equity	496 000	511 000	194 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 588 000	9 874 000	6 916 000	7 891 000
Expenditure	9 369 000	9 441 000	6 782 000	8 205 000
Operating Profit	218 000	434 000	133 000	−314 000
Financial Income	0	0	0	1 000
Financial Costs	46 000	28 000	31 000	23 000
Financial Balance	−46 000	−28 000	−31 000	−22 000
Earnings Before Tax	173 000	406 000	103 000	−336 000
Tax	38 000	90 000	24 000	−73 000
Net Income	135 000	317 000	79 000	−263 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 052 000	597 000	341 000	495 000
Total Current Assets	1 737 000	2 038 000	1 304 000	1 126 000
Total Assets	2 790 000	2 636 000	1 645 000	1 621 000
Total Retained Equity	396 000	411 000	94 000	15 000
Total Equity	496 000	511 000	194 000	115 000
Total Long-Term Debt	898 000	517 000	312 000	427 000
Total Current Debt	1 396 000	1 608 000	1 139 000	1 079 000
Total Equity and Debt	2 790 000	2 636 000	1 645 000	1 621 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 588 000	9 874 000	6 916 000	7 891 000
Other Income	0	0	0	0
Revenue	9 588 000	9 874 000	6 916 000	7 891 000
Cost of Goods Sold	2 573 000	2 662 000	1 526 000	1 909 000
Salary Costs	5 692 000	5 713 000	4 346 000	5 291 000
Depreciation	178 000	148 000	130 000	146 000
Impairment	0	0	0	0
Expenditure	9 369 000	9 441 000	6 782 000	8 205 000
Operating Profit	218 000	434 000	133 000	−314 000
Financial Income	0	0	0	1 000
Financial Costs	46 000	28 000	31 000	23 000
Financial Balance	−46 000	−28 000	−31 000	−22 000
Dividends	0	0	0	0
Net Income	135 000	317 000	79 000	−263 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	37 000	51 000	75 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 044 000	560 000	290 000	420 000
Total Tangible Assets	1 044 000	560 000	290 000	420 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 052 000	597 000	341 000	495 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	648 000	631 000	433 000	444 000
Total Current Assets	1 737 000	2 038 000	1 304 000	1 126 000
Total Assets	2 790 000	2 636 000	1 645 000	1 621 000
Total Equity	496 000	511 000	194 000	115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	898 000	517 000	312 000	427 000
Creditors	345 000	260 000	124 000	60 000
Unpaid Taxes	556 000	734 000	599 000	527 000
Dividends	0	0	0	0
Other Current Debt	485 000	539 000	416 000	492 000
Total Current Debt	1 396 000	1 608 000	1 139 000	1 079 000
Total Equity and Debt	2 790 000	2 636 000	1 645 000	1 621 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,22 %	62,04 %	40,72 %	−228,7 %
Debt-to-Equity Ratio	1,81	1,01	1,61	3,71
Operating Profit Margin	2,27 %	4,4 %	1,92 %	−3,98 %
Current Ratio	1,24	1,27	1,14	1,04
Quick Ratio	1,24	1,27	1,14	1,04
Equity Ratio	0,18	0,19	0,12	0,07
Gross Profit Margin	73,16 %	73,04 %	77,94 %	75,81 %