MAX RESULTAT AS

5350 BRATTHOLMEN

Finances

Return on Equity

13,01 %

Current Ratio

13,35

Debt-to-Equity Ratio

0,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	159 000	378 000	509 000	486 000
Net Income	76 000	1 912 000	−80 000	−39 000
Total Assets	881 000	2 574 000	120 000	141 000
Total Equity	584 000	1 308 000	−4 000	75 000

Income (NOK)	2022	2021	2020	2019
Revenue	159 000	378 000	509 000	486 000
Expenditure	59 000	194 000	586 000	525 000
Operating Profit	99 000	183 000	−78 000	−38 000
Financial Income	0	1 744 000	0	0
Financial Costs	1 000	2 000	2 000	1 000
Financial Balance	−1 000	1 742 000	−2 000	−1 000
Earnings Before Tax	98 000	1 926 000	−80 000	−39 000
Tax	22 000	14 000	0	0
Net Income	76 000	1 912 000	−80 000	−39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	4 000
Total Current Assets	881 000	2 574 000	120 000	137 000
Total Assets	881 000	2 574 000	120 000	141 000
Total Retained Equity	563 000	1 287 000	−25 000	54 000
Total Equity	584 000	1 308 000	−4 000	75 000
Total Long-Term Debt	230 000	592 000	0	0
Total Current Debt	66 000	675 000	124 000	66 000
Total Equity and Debt	881 000	2 574 000	120 000	141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	159 000	378 000	509 000	486 000
Other Income	0	0	0	0
Revenue	159 000	378 000	509 000	486 000
Cost of Goods Sold	30 000	69 000	98 000	89 000
Salary Costs	14 000	77 000	387 000	345 000
Depreciation	0	0	4 000	10 000
Impairment	0	0	0	0
Expenditure	59 000	194 000	586 000	525 000
Operating Profit	99 000	183 000	−78 000	−38 000
Financial Income	0	1 744 000	0	0
Financial Costs	1 000	2 000	2 000	1 000
Financial Balance	−1 000	1 742 000	−2 000	−1 000
Dividends	800 000	600 000	0	0
Net Income	76 000	1 912 000	−80 000	−39 000

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	4 000
Total Tangible Assets	0	0	0	4 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	4 000
Stock	44 000	0	0	0
Total Investments	625 000	590 000	0	0
Cash, Bank	204 000	1 980 000	90 000	92 000
Total Current Assets	881 000	2 574 000	120 000	137 000
Total Assets	881 000	2 574 000	120 000	141 000
Total Equity	584 000	1 308 000	−4 000	75 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	230 000	592 000	0	0
Creditors	1 000	17 000	9 000	4 000
Unpaid Taxes	1 000	1 000	41 000	37 000
Dividends	800 000	600 000	0	0
Other Current Debt	43 000	43 000	74 000	25 000
Total Current Debt	66 000	675 000	124 000	66 000
Total Equity and Debt	881 000	2 574 000	120 000	141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,01 %	146,18 %	2 000 %	−52 %
Debt-to-Equity Ratio	0,39	0,45	−0	0
Operating Profit Margin	62,26 %	48,41 %	−15,32 %	−7,82 %
Current Ratio	13,35	3,81	0,97	2,08
Quick Ratio	40,05	3,81	0,97	2,08
Equity Ratio	0,66	0,51	−0,03	0,53
Gross Profit Margin	81,13 %	81,75 %	80,75 %	81,69 %