MANJAC AS

1653 SELLEBAKK

Finances

Share Ownership

Return on Equity

33,99 %

Current Ratio

5,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	410 000	409 000	426 000	450 000
Net Income	277 000	271 000	295 000	294 000
Total Assets	997 000	717 000	457 000	777 000
Total Equity	815 000	538 000	267 000	573 000

Income (NOK)	2022	2021	2020	2019
Revenue	410 000	409 000	426 000	450 000
Expenditure	60 000	62 000	56 000	68 000
Operating Profit	350 000	348 000	370 000	382 000
Financial Income	6 000	1 000	5 000	5 000
Financial Costs	0	0	0	0
Financial Balance	6 000	1 000	5 000	5 000
Earnings Before Tax	356 000	349 000	374 000	387 000
Tax	79 000	78 000	80 000	92 000
Net Income	277 000	271 000	295 000	294 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	997 000	717 000	457 000	777 000
Total Assets	997 000	717 000	457 000	777 000
Total Retained Equity	705 000	428 000	157 000	463 000
Total Equity	815 000	538 000	267 000	573 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	182 000	179 000	190 000	204 000
Total Equity and Debt	997 000	717 000	457 000	777 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	410 000	409 000	426 000	450 000
Other Income	0	0	0	0
Revenue	410 000	409 000	426 000	450 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	60 000	62 000	56 000	68 000
Operating Profit	350 000	348 000	370 000	382 000
Financial Income	6 000	1 000	5 000	5 000
Financial Costs	0	0	0	0
Financial Balance	6 000	1 000	5 000	5 000
Dividends	0	0	0	0
Net Income	277 000	271 000	295 000	294 000

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	50 000	0	0	0
Cash, Bank	817 000	673 000	428 000	681 000
Total Current Assets	997 000	717 000	457 000	777 000
Total Assets	997 000	717 000	457 000	777 000
Total Equity	815 000	538 000	267 000	573 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	100 000	98 000	103 000	109 000
Dividends	0	0	0	0
Other Current Debt	3 000	3 000	3 000	3 000
Total Current Debt	182 000	179 000	190 000	204 000
Total Equity and Debt	997 000	717 000	457 000	777 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,99 %	50,37 %	110,49 %	51,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	85,37 %	85,09 %	86,85 %	84,89 %
Current Ratio	5,48	4,01	2,41	3,81
Quick Ratio	5,48	4,01	2,41	3,81
Equity Ratio	0,82	0,75	0,58	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %