MALERMESTER KARL JAKOBSEN AS

4050 SOLA

Finances

Share Ownership

Return on Equity

53,17 %

Current Ratio

1,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 461 000	3 266 000	3 435 000	4 249 000
Net Income	285 000	459 000	92 000	159 000
Total Assets	1 357 000	1 497 000	1 003 000	1 103 000
Total Equity	536 000	531 000	530 000	551 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 461 000	3 266 000	3 435 000	4 249 000
Expenditure	3 098 000	2 680 000	3 311 000	4 044 000
Operating Profit	362 000	587 000	124 000	205 000
Financial Income	2 000	2 000	0	1 000
Financial Costs	1 000	0	0	0
Financial Balance	1 000	2 000	0	1 000
Earnings Before Tax	364 000	588 000	124 000	207 000
Tax	79 000	129 000	32 000	48 000
Net Income	285 000	459 000	92 000	159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	1 000	14 000	35 000
Total Current Assets	1 332 000	1 496 000	988 000	1 068 000
Total Assets	1 357 000	1 497 000	1 003 000	1 103 000
Total Retained Equity	436 000	431 000	430 000	451 000
Total Equity	536 000	531 000	530 000	551 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	821 000	966 000	473 000	552 000
Total Equity and Debt	1 357 000	1 497 000	1 003 000	1 103 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 461 000	3 266 000	3 435 000	4 249 000
Other Income	0	0	0	0
Revenue	3 461 000	3 266 000	3 435 000	4 249 000
Cost of Goods Sold	766 000	917 000	2 071 000	2 687 000
Salary Costs	1 753 000	1 286 000	817 000	916 000
Depreciation	0	4 000	13 000	16 000
Impairment	0	0	0	0
Expenditure	3 098 000	2 680 000	3 311 000	4 044 000
Operating Profit	362 000	587 000	124 000	205 000
Financial Income	2 000	2 000	0	1 000
Financial Costs	1 000	0	0	0
Financial Balance	1 000	2 000	0	1 000
Dividends	0	0	0	0
Net Income	285 000	459 000	92 000	159 000

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	4 000	17 000
Total Tangible Assets	0	0	4 000	17 000
Total Fiancial Fixed Assets	25 000	1 000	10 000	17 000
Total Fixed Assets	25 000	1 000	14 000	35 000
Stock	10 000	10 000	10 000	10 000
Total Investments	0	0	0	0
Cash, Bank	906 000	1 117 000	667 000	541 000
Total Current Assets	1 332 000	1 496 000	988 000	1 068 000
Total Assets	1 357 000	1 497 000	1 003 000	1 103 000
Total Equity	536 000	531 000	530 000	551 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	135 000	161 000	214 000	116 000
Unpaid Taxes	141 000	108 000	40 000	76 000
Dividends	0	0	0	0
Other Current Debt	545 000	697 000	219 000	360 000
Total Current Debt	821 000	966 000	473 000	552 000
Total Equity and Debt	1 357 000	1 497 000	1 003 000	1 103 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,17 %	86,44 %	17,36 %	28,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,46 %	17,97 %	3,61 %	4,82 %
Current Ratio	1,62	1,55	2,09	1,93
Quick Ratio	1,64	1,56	2,13	1,97
Equity Ratio	0,39	0,35	0,53	0,5
Gross Profit Margin	77,87 %	71,92 %	39,71 %	36,76 %