MSK REGNSKAPSSERVICE BJERTNES

3370 VIKERSUND

Finances

Share Ownership

Return on Equity

856,16 %

Current Ratio

1,92

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 808 000	3 326 000	3 010 000	2 959 000
Net Income	2 363 000	2 114 000	1 903 000	0
Total Assets	671 000	599 000	505 000	444 000
Total Equity	276 000	247 000	221 000	0

Income (NOK)	2022	2021	2020	2019
Revenue	3 808 000	3 326 000	3 010 000	2 959 000
Expenditure	882 000	1 211 000	1 106 000	543 000
Operating Profit	2 347 000	2 114 000	1 904 000	1 887 000
Financial Income	0	4 000	4 000	0
Financial Costs	0	4 000	5 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	2 363 000	2 114 000	1 903 000	0
Tax	0	0	0	0
Net Income	2 363 000	2 114 000	1 903 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	671 000	599 000	505 000	444 000
Total Assets	671 000	599 000	505 000	444 000
Total Retained Equity	0	247 000	221 000	0
Total Equity	276 000	247 000	221 000	0
Total Long-Term Debt	45 000	75 000	105 000	135 000
Total Current Debt	350 000	277 000	179 000	239 000
Total Equity and Debt	671 000	599 000	505 000	444 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 808 000	3 326 000	3 010 000	0
Other Income	0	0	0	0
Revenue	3 808 000	3 326 000	3 010 000	2 959 000
Cost of Goods Sold	0	0	6 000	0
Salary Costs	882 000	648 000	540 000	543 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	882 000	1 211 000	1 106 000	543 000
Operating Profit	2 347 000	2 114 000	1 904 000	1 887 000
Financial Income	0	4 000	4 000	0
Financial Costs	0	4 000	5 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	2 363 000	2 114 000	1 903 000	0

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	0	0	0	0
Cash, Bank	0	316 000	244 000	0
Total Current Assets	671 000	599 000	505 000	444 000
Total Assets	671 000	599 000	505 000	444 000
Total Equity	276 000	247 000	221 000	0
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	45 000	75 000	105 000	135 000
Creditors	0	31 000	−20 000	0
Unpaid Taxes	0	194 000	159 000	0
Dividends	0	0	0	0
Other Current Debt	0	52 000	41 000	0
Total Current Debt	350 000	277 000	179 000	239 000
Total Equity and Debt	671 000	599 000	505 000	444 000

Financial indicators	2022	2021	2020	2019
Return on Equity	856,16 %	855,87 %	861,09 %	-
Debt-to-Equity Ratio	0,16	0,3	0,48	-
Operating Profit Margin	61,63 %	63,56 %	63,26 %	63,77 %
Current Ratio	1,92	2,16	2,82	1,86
Quick Ratio	1,92	2,16	2,82	1,86
Equity Ratio	0,41	0,41	0,44	0
Gross Profit Margin	100 %	100 %	99,8 %	100 %