MIRMORAX AS

4313 SANDNES

Finances

Share Ownership

Return on Equity

39,01 %

Current Ratio

0,62

Debt-to-Equity Ratio

1,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 945 000	8 747 000	3 976 000	6 617 000
Net Income	602 000	239 000	−4 121 000	−1 566 000
Total Assets	7 589 000	7 110 000	7 092 000	7 200 000
Total Equity	1 543 000	942 000	−297 000	1 209 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 945 000	8 747 000	3 976 000	6 617 000
Expenditure	4 464 000	8 344 000	7 956 000	8 106 000
Operating Profit	481 000	404 000	−3 980 000	−1 489 000
Financial Income	202 000	138 000	312 000	156 000
Financial Costs	81 000	302 000	452 000	233 000
Financial Balance	121 000	−164 000	−140 000	−77 000
Earnings Before Tax	602 000	239 000	−4 121 000	−1 566 000
Tax	0	0	0	0
Net Income	602 000	239 000	−4 121 000	−1 566 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 611 000	3 629 000	3 750 000	3 875 000
Total Current Assets	1 978 000	3 481 000	3 342 000	3 325 000
Total Assets	7 589 000	7 110 000	7 092 000	7 200 000
Total Retained Equity	0	−3 882 000	−4 121 000	0
Total Equity	1 543 000	942 000	−297 000	1 209 000
Total Long-Term Debt	2 842 000	3 978 000	5 375 000	3 205 000
Total Current Debt	3 203 000	2 190 000	2 014 000	2 787 000
Total Equity and Debt	7 589 000	7 110 000	7 092 000	7 200 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 945 000	8 747 000	3 976 000	6 617 000
Other Income	0	0	0	0
Revenue	4 945 000	8 747 000	3 976 000	6 617 000
Cost of Goods Sold	178 000	1 239 000	1 391 000	1 124 000
Salary Costs	2 645 000	4 491 000	4 816 000	5 046 000
Depreciation	121 000	121 000	125 000	238 000
Impairment	0	0	0	0
Expenditure	4 464 000	8 344 000	7 956 000	8 106 000
Operating Profit	481 000	404 000	−3 980 000	−1 489 000
Financial Income	202 000	138 000	312 000	156 000
Financial Costs	81 000	302 000	452 000	233 000
Financial Balance	121 000	−164 000	−140 000	−77 000
Dividends	0	0	0	0
Net Income	602 000	239 000	−4 121 000	−1 566 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 243 000	3 141 000	3 141 000	3 141 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	367 000	488 000	608 000	734 000
Fixtures	0	0	0	0
Total Tangible Assets	367 000	488 000	608 000	734 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 611 000	3 629 000	3 750 000	3 875 000
Stock	1 305 000	1 323 000	1 469 000	1 680 000
Total Investments	0	0	0	0
Cash, Bank	432 000	896 000	1 119 000	1 082 000
Total Current Assets	1 978 000	3 481 000	3 342 000	3 325 000
Total Assets	7 589 000	7 110 000	7 092 000	7 200 000
Total Equity	1 543 000	942 000	−297 000	1 209 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 842 000	3 978 000	5 375 000	3 205 000
Creditors	1 682 000	1 222 000	920 000	782 000
Unpaid Taxes	483 000	339 000	443 000	409 000
Dividends	0	0	0	0
Other Current Debt	1 039 000	629 000	652 000	1 596 000
Total Current Debt	3 203 000	2 190 000	2 014 000	2 787 000
Total Equity and Debt	7 589 000	7 110 000	7 092 000	7 200 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,01 %	25,37 %	1 387,54 %	−129,53 %
Debt-to-Equity Ratio	1,84	4,22	−18,1	2,65
Operating Profit Margin	9,73 %	4,62 %	−100,1 %	−22,5 %
Current Ratio	0,62	1,59	1,66	1,19
Quick Ratio	1,04	4,01	6,13	3
Equity Ratio	0,2	0,13	−0,04	0,17
Gross Profit Margin	96,4 %	85,84 %	65,02 %	83,01 %