Mimic Drift AS
ASDissolvedOrg 824038112Torolv Kveldulvsons Gate 31, 8800 SandnessjøenRetail sale of clothing· NACE 4771Est. 2019 · 6 years old7 employees
Loading company…
Overview
Mimic Drift AS is a Norwegian AS based in Sandnessjøen, operating in the Retail sale of clothing sector. Incorporated in 2019, the company has 7 employees and reported revenue of NOK 5.8m in its latest annual filing.
Revenue 2022
5.8M NOK
+17% vs 2021
EBITDA margin
12.5 %
+1% vs 2021
Net profit 2022
0.5M NOK
-1% vs 2021
Key ratios
See full ratios →Solidity ratioEquity ÷ Total assets × 100
48.5 %
AverageAround the average of companies in the same industry
20192022
Liquidity ratioCurrent assets ÷ Short-term debt
2.8×
StrongAmong the 30% highest rated companies in the industry
20192022
Return on assets (ROA)Net profit ÷ Total assets × 100
25.0 %
Very strongAmong the 20% highest rated companies in the industry
20192022
EBITDA — year on year
NOK thousandsKey figures
Annual report 2022| Revenue | 5.8M NOK | +17% |
| EBITDA | 0.7M NOK | +1% |
| Net profit | 0.5M NOK | -1% |
| Total assets | 2.1M NOK | -2% |
| Equity | 1M NOK | +19% |
| Employees | 7 | — |
Company information
Legal name
MIMIC DRIFT AS
Org number
824038112
Legal form
Aksjeselskap
NACE code
4771 · Retail sale of clothing
Founded
18 November 2019 · 6 years
Share capital
NOK 30,000
Employees
7 (FTE)
VAT registered
No
Audit selected
No
Last report
2022-12-31
Financial year
January – December
Signatory rights
Daglig leder og styrets leder i fellesskap.
Company purpose
Selskapets formål er å drive butikkhandel med klær.
(no translation available)
Contact
Address
Torolv Kveldulvsons Gate 31, 8800 Sandnessjøen
Phone
+47 90 05 74 55
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
Financial development
In its most recent annual report (2022), Mimic Drift AS reported revenue of NOK 5.8m, an increase of 17% on the year before. The figures on this page draw on 4 annual filings covering 2019 to 2022. The bottom line showed a net profit of NOK 520.4k, and the EBITDA margin stood at 12.5%.
At the end of 2022, equity financed 48.5% of the balance sheet, and current assets covered short-term debt 2.8 times.
Financials
Revenue
NOK thousandsEBITDA
NOK thousandsIncome statement
NOK thousands| Item | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|
| Revenue | 5,761 | 4,911 | 3,287 | 0 |
| Staff expenses | -628 | -854 | -578 | -0 |
| EBITDA | 718 | 713 | 364 | 0 |
| Depreciation & amort. | -8 | -8 | -8 | -0 |
| EBIT | 710 | 705 | 356 | 0 |
| Net financials | -42 | -30 | -17 | 0 |
| Profit before tax | 668 | 675 | 338 | 0 |
| Tax | 147 | 149 | 75 | -0 |
| Net profit | 520 | 527 | 264 | 0 |
Get a credit rating – not just the numbers
Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.
Balance sheet
NOK thousands| Item | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|
| Total assets | 2,085 | 2,120 | 1,665 | 1,307 |
| Equity | 1,011 | 849 | 222 | 30 |
| Long-term debt | 337 | 369 | 569 | 0 |
| Short-term debt | 737 | 902 | 874 | 1,277 |
| Total debt | 1,073 | 1,271 | 1,443 | 1,277 |
Financial ratios
5-year trendEBITDA margin
12.5 %
20192022
Equity ratio
48.5 %
AverageAround the average of companies in the same industry
20192022
Return on equity
51.5 %
Very strongAmong the 20% highest rated companies in the industry
20192022
Net profit margin
9.0 %
StrongAmong the 30% highest rated companies in the industry
20192022
Asset turnover
2.76×
StrongAmong the 30% highest rated companies in the industry
20192022
Debt / equity
1.06×
AverageAround the average of companies in the same industry
20192022
Sector performance
28 of 28 ratios graded28 financial ratios from the latest filing, each graded against companies in the same industry.
Profitability
Gross marginAverage
Around the average of companies in the same industry
The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.
Operating marginVery strong
Among the 20% highest rated companies in the industry
EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.
Net profit marginStrong
Among the 30% highest rated companies in the industry
The profit for the year as a share of revenue — the company's ability to turn revenue into profit.
Return on equity (ROE)Very strong
Among the 20% highest rated companies in the industry
Net profit as a percentage of equity — the return the owners earned on their invested capital this year.
Return on assets (ROA)Very strong
Among the 20% highest rated companies in the industry
Net profit as a percentage of total assets — the return generated on the capital employed.
Return on net assets (RONA)Very strong
Among the 20% highest rated companies in the industry
Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.
Basic earning power (BEP)Very strong
Among the 10% highest rated companies in the industry
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
Capacity ratioVery strong
Among the 20% highest rated companies in the industry
Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.
Liquidity
Current ratioStrong
Among the 30% highest rated companies in the industry
Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.
Quick ratioWeak
Among the 40% lowest rated companies in the industry
Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.
Cash ratioAverage
Around the average of companies in the same industry
Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.
Current assets to equityWeak
Among the 40% lowest rated companies in the industry
Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.
Fixed assets to long-term capitalStrong
Among the 30% highest rated companies in the industry
Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.
Cash conversion ratioStrong
Among the 30% highest rated companies in the industry
Cash flow relative to profit — the ability to convert reported profits into accessible cash.
Debt & solvency
Solidity ratioAverage
Around the average of companies in the same industry
Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.
Debt ratioStrong
Among the 40% highest rated companies in the industry
Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.
Debt to equityAverage
Around the average of companies in the same industry
Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.
Liabilities to equityAverage
Around the average of companies in the same industry
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Income to debtVery strong
Among the 20% highest rated companies in the industry
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA to debtVery strong
Among the 20% highest rated companies in the industry
EBITDA relative to debt — how much operating earnings are available to service the debt.
Interest coverageStrong
Among the 30% highest rated companies in the industry
The ability to pay the interest on the company's debt out of its earnings.
Interest rate on debtWeak
Among the 30% lowest rated companies in the industry
Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.
Interest marginVery strong
Among the 20% highest rated companies in the industry
The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.
Efficiency & development
Asset turnoverStrong
Among the 30% highest rated companies in the industry
Revenue relative to total assets — the ability to generate revenue from the asset base.
Inventory turnoverStrong
Among the 40% highest rated companies in the industry
Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.
Equity to contributed capitalStrong
Among the 30% highest rated companies in the industry
Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.
One-year change in equityStrong
Among the 30% highest rated companies in the industry
The size of this year's increase or decrease in the company's equity.
One-year change in debtStrong
Among the 30% highest rated companies in the industry
The size of this year's increase or decrease in the company's debt.
Annual reports & filings
- Annual report 2022Filed via Brønnøysundsregistrene · Period 2022-01-01 – 2022-12-31
- Annual report 2021Filed via Brønnøysundsregistrene · Period 2021-01-01 – 2021-12-31
- Annual report 2020Filed via Brønnøysundsregistrene · Period 2020-01-01 – 2020-12-31
- Annual report 2019Filed via Brønnøysundsregistrene · Period 2019-01-01 – 2019-12-31
People & ownership
Management
Actively employed in the business| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LH Chief Executive Officer | Chief Executive Officer | 2023 |
Former (1)
LO Chief Executive Officer | Chief Executive Officer | 2020 – 2023 |
Board of directors
Non-executive oversight| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KS Chairman | Chairman | 2023 |
LH Board of Directors | Board of Directors | 2023 |
Former (2)
BA Chairman | Chairman | 2020 – 2023 |
LO Board of Directors | Board of Directors | 2020 – 2023 |
Shareholders
Active legal owners| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 |
One in three Danish companies experiences fraud
Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.
Related companies
Company hierarchy
Mimic Investment As
Mimic Drift AS Board network connections
Board members of Mimic Drift AS also hold positions in 24 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Kai-Erik Skagen | Chairman | 17 companiesMany roles |
| Bård Anders Langø | Chairman | 6 companiesMany roles |
| Laila-Therese Hansen | Chief Executive Officer | 1 company |
Frequently asked questions
What is the Org number of Mimic Drift AS?
Mimic Drift AS is registered with Brønnøysundsregistrene under Org 824038112.
What is the revenue of Mimic Drift AS?
Mimic Drift AS reported revenue of NOK 5.8m in 2022.
How many employees does Mimic Drift AS have?
Mimic Drift AS employs 7 people as of the latest annual report.
Who is the CEO of Mimic Drift AS?
Laila-Therese Hansen is the CEO of Mimic Drift AS, in role since 2023.
Who is the chairman of Mimic Drift AS?
Kai-Erik Skagen chairs the board of Mimic Drift AS, in role since 2023.
Where is Mimic Drift AS headquartered?
Mimic Drift AS's registered address is Torolv Kveldulvsons Gate 31.