MAKEMYWEB AS

1170 OSLO

Finances

Share Ownership

Return on Equity

313,73 %

Current Ratio

0,31

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 157 000	1 339 000	1 381 000	1 252 000
Net Income	−160 000	−54 000	163 000	−49 000
Total Assets	167 000	267 000	345 000	396 000
Total Equity	−51 000	109 000	163 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 157 000	1 339 000	1 381 000	1 252 000
Expenditure	1 295 000	1 392 000	1 215 000	1 300 000
Operating Profit	−138 000	−54 000	165 000	−48 000
Financial Income	0	0	0	0
Financial Costs	22 000	0	2 000	2 000
Financial Balance	−22 000	0	−2 000	−2 000
Earnings Before Tax	−160 000	−54 000	163 000	−49 000
Tax	0	0	0	0
Net Income	−160 000	−54 000	163 000	−49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	173 000	69 000	78 000
Total Current Assets	67 000	94 000	276 000	318 000
Total Assets	167 000	267 000	345 000	396 000
Total Retained Equity	−101 000	59 000	113 000	65 000
Total Equity	−51 000	109 000	163 000	115 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	219 000	158 000	183 000	280 000
Total Equity and Debt	167 000	267 000	345 000	396 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 157 000	1 339 000	1 381 000	1 252 000
Other Income	0	0	0	0
Revenue	1 157 000	1 339 000	1 381 000	1 252 000
Cost of Goods Sold	112 000	64 000	63 000	0
Salary Costs	683 000	717 000	595 000	693 000
Depreciation	13 000	25 000	25 000	25 000
Impairment	0	0	0	0
Expenditure	1 295 000	1 392 000	1 215 000	1 300 000
Operating Profit	−138 000	−54 000	165 000	−48 000
Financial Income	0	0	0	0
Financial Costs	22 000	0	2 000	2 000
Financial Balance	−22 000	0	−2 000	−2 000
Dividends	0	0	116 000	0
Net Income	−160 000	−54 000	163 000	−49 000

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	13 000	38 000	63 000
Total Tangible Assets	0	13 000	38 000	63 000
Total Fiancial Fixed Assets	100 000	161 000	32 000	15 000
Total Fixed Assets	100 000	173 000	69 000	78 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	46 000	29 000	156 000	119 000
Total Current Assets	67 000	94 000	276 000	318 000
Total Assets	167 000	267 000	345 000	396 000
Total Equity	−51 000	109 000	163 000	115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	24 000	7 000	55 000
Unpaid Taxes	81 000	55 000	45 000	119 000
Dividends	0	0	116 000	0
Other Current Debt	130 000	80 000	130 000	106 000
Total Current Debt	219 000	158 000	183 000	280 000
Total Equity and Debt	167 000	267 000	345 000	396 000

Financial indicators	2022	2021	2020	2019
Return on Equity	313,73 %	−49,54 %	100 %	−42,61 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−11,93 %	−4,03 %	11,95 %	−3,83 %
Current Ratio	0,31	0,59	1,51	1,14
Quick Ratio	0,31	0,59	1,51	1,14
Equity Ratio	−0,31	0,41	0,47	0,29
Gross Profit Margin	90,32 %	95,22 %	95,44 %	100 %