MIJO CONSULTING AS

1415 OPPEGÅRD

Finances

Return on Equity

12,53 %

Current Ratio

20,92

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 672 000	3 005 000	2 437 000	2 448 000
Net Income	1 695 000	3 528 000	1 993 000	1 860 000
Total Assets	14 838 000	13 618 000	10 669 000	8 744 000
Total Equity	13 525 000	11 830 000	8 302 000	6 308 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 672 000	3 005 000	2 437 000	2 448 000
Expenditure	1 134 000	1 196 000	1 027 000	862 000
Operating Profit	1 538 000	1 809 000	1 410 000	1 586 000
Financial Income	638 000	2 199 000	937 000	662 000
Financial Costs	146 000	23 000	38 000	38 000
Financial Balance	492 000	2 176 000	899 000	624 000
Earnings Before Tax	2 029 000	3 984 000	2 309 000	2 211 000
Tax	334 000	456 000	315 000	351 000
Net Income	1 695 000	3 528 000	1 993 000	1 860 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	254 000	181 000	142 000	142 000
Total Current Assets	14 583 000	13 437 000	10 526 000	8 601 000
Total Assets	14 838 000	13 618 000	10 669 000	8 744 000
Total Retained Equity	13 425 000	11 730 000	8 202 000	6 208 000
Total Equity	13 525 000	11 830 000	8 302 000	6 308 000
Total Long-Term Debt	616 000	963 000	1 776 000	1 835 000
Total Current Debt	697 000	826 000	592 000	600 000
Total Equity and Debt	14 838 000	13 618 000	10 669 000	8 744 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 672 000	3 005 000	2 437 000	2 420 000
Other Income	0	0	0	29 000
Revenue	2 672 000	3 005 000	2 437 000	2 448 000
Cost of Goods Sold	0	0	0	0
Salary Costs	861 000	891 000	837 000	634 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 134 000	1 196 000	1 027 000	862 000
Operating Profit	1 538 000	1 809 000	1 410 000	1 586 000
Financial Income	638 000	2 199 000	937 000	662 000
Financial Costs	146 000	23 000	38 000	38 000
Financial Balance	492 000	2 176 000	899 000	624 000
Dividends	0	0	0	0
Net Income	1 695 000	3 528 000	1 993 000	1 860 000

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	254 000	181 000	142 000	142 000
Total Fixed Assets	254 000	181 000	142 000	142 000
Stock	0	0	0	0
Total Investments	12 146 000	11 599 000	8 943 000	6 649 000
Cash, Bank	1 826 000	1 098 000	912 000	1 651 000
Total Current Assets	14 583 000	13 437 000	10 526 000	8 601 000
Total Assets	14 838 000	13 618 000	10 669 000	8 744 000
Total Equity	13 525 000	11 830 000	8 302 000	6 308 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	616 000	963 000	1 776 000	1 835 000
Creditors	56 000	44 000	7 000	16 000
Unpaid Taxes	231 000	244 000	191 000	175 000
Dividends	0	0	0	0
Other Current Debt	76 000	82 000	78 000	59 000
Total Current Debt	697 000	826 000	592 000	600 000
Total Equity and Debt	14 838 000	13 618 000	10 669 000	8 744 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,53 %	29,82 %	24,01 %	29,49 %
Debt-to-Equity Ratio	0,05	0,08	0,21	0,29
Operating Profit Margin	57,56 %	60,2 %	57,86 %	64,79 %
Current Ratio	20,92	16,27	17,78	14,34
Quick Ratio	20,92	16,27	17,78	14,34
Equity Ratio	0,91	0,87	0,78	0,72
Gross Profit Margin	100 %	100 %	100 %	100 %