Moicon AS
ASDissolvedOrg 920131360Fabrikkvegen 52, 2849 KappComputer programming activities· NACE 6210Est. 2017 · 8 years old0 employees
Loading company…
Overview
Moicon AS is a Norwegian AS based in Kapp, operating in the Computer programming activities sector. Incorporated in 2017, the company has 0 employees and reported revenue of NOK 2.7m in its latest annual filing.
Revenue 2022
2.7M NOK
+154% vs 2021
EBITDA margin
−43.7 %
+69% vs 2021
Net profit 2022
-1.4M NOK
+54% vs 2021
Key ratios
See full ratios →Solidity ratioEquity ÷ Total assets × 100
54.7 %
AverageAround the average of companies in the same industry
20182022
Liquidity ratioCurrent assets ÷ Short-term debt
0.4×
Very weakAmong the 20% lowest rated companies in the industry
20182022
Return on assets (ROA)Net profit ÷ Total assets × 100
-18.9 %
WeakAmong the 30% lowest rated companies in the industry
20182022
EBITDA — year on year
NOK thousandsKey figures
Annual report 2022| Revenue | 2.7M NOK | +154% |
| EBITDA | -1.2M NOK | +69% |
| Net profit | -1.4M NOK | +54% |
| Total assets | 7.6M NOK | -11% |
| Equity | 4.2M NOK | -26% |
| Employees | 0 | — |
Company information
Legal name
MOICON AS
Org number
920131360
Legal form
Aksjeselskap
NACE code
Founded
23 November 2017 · 8 years
Share capital
NOK 512,500
Employees
0 (FTE)
VAT registered
No
Audit selected
No
Last report
2022-12-31
Financial year
January – December
Signatory rights
Styrets leder og ett styremedlem i fellesskap. Daglig leder og styrets leder i fellesskap.
Company purpose
Utvikling og leveranser av digitale løsninger til anleggsadministrasjon og anleggsoptimalisering.
(no translation available)
Address
Fabrikkvegen 52, 2849 Kapp
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), Moicon AS reported revenue of NOK 2.7m, an increase of 154% on the year before. The figures on this page draw on 5 annual filings covering 2018 to 2022. The bottom line showed a net loss of NOK 1.4m, and the EBITDA margin stood at -43.7%.
At the end of 2022, equity financed 54.7% of the balance sheet, and current assets covered short-term debt 0.4 times.
Financials
Revenue
NOK thousandsEBITDA
NOK thousandsIncome statement
NOK thousands| Item | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|
| Revenue | 2,727 | 1,072 | 1,977 | 1,489 | 834 |
| Staff expenses | -2,107 | -1,569 | -252 | -206 | -316 |
| EBITDA | -1,193 | -3,797 | -424 | 441 | -493 |
| Depreciation & amort. | -440 | -441 | -0 | -0 | -0 |
| EBIT | -1,634 | -4,238 | -424 | 441 | -493 |
| Net financials | -97 | -93 | -93 | -38 | -1 |
| Profit before tax | -1,730 | -4,331 | -517 | 403 | -493 |
| Tax | -286 | -1,166 | -198 | -0 | -0 |
| Net profit | -1,444 | -3,165 | -319 | 403 | -493 |
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 | 2018 |
|---|---|---|---|---|---|
| Total assets | 7,636 | 8,598 | 8,713 | 1,658 | 124 |
| Equity | 4,174 | 5,618 | 5,775 | 102 | -300 |
| Long-term debt | 2,000 | 1,800 | 2,000 | 715 | 0 |
| Short-term debt | 1,139 | 750 | 389 | 510 | 425 |
| Total debt | 3,139 | 2,550 | 2,389 | 1,225 | 425 |
Financial ratios
5-year trendEBITDA margin
-43.7 %
20182022
Equity ratio
54.7 %
AverageAround the average of companies in the same industry
20182022
Return on equity
-34.6 %
Very weakAmong the 20% lowest rated companies in the industry
20182022
Net profit margin
-53.0 %
Very weakAmong the 20% lowest rated companies in the industry
20182022
Asset turnover
0.36×
AverageAround the average of companies in the same industry
20182022
Debt / equity
0.83×
AverageAround the average of companies in the same industry
20182022
Sector performance
27 of 28 ratios graded28 financial ratios from the latest filing, each graded against companies in the same industry.
Profitability
Gross marginVery weak
Among the 20% lowest rated companies in the 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 weak
Among the 20% lowest 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 marginVery weak
Among the 20% lowest 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 weak
Among the 20% lowest 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)Weak
Among the 30% lowest 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 weak
Among the 20% lowest 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)Weak
Among the 30% lowest rated companies in the industry
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
Capacity ratioAverage
Around the average of companies in the same 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 ratioVery weak
Among the 20% lowest 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 ratioVery weak
Among the 20% 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 ratioWeak
Among the 30% lowest rated companies in the industry
Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.
Current assets to equityVery strong
Among the 10% highest 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 capitalVery weak
Among the 20% lowest 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 ratioWeak
Among the 30% lowest 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 ratioAverage
Around the average of companies in the same 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 equityWeak
Among the 40% lowest rated companies in the industry
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Income to debtWeak
Among the 30% lowest rated companies in the industry
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA to debtWeak
Among the 30% lowest rated companies in the industry
EBITDA relative to debt — how much operating earnings are available to service the debt.
Interest coverageWeak
Among the 30% lowest 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 marginWeak
Among the 30% lowest 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 turnoverAverage
Around the average of companies in the same industry
Revenue relative to total assets — the ability to generate revenue from the asset base.
Equity to contributed capitalStrong
Among the 40% 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 equityWeak
Among the 30% lowest rated companies in the industry
The size of this year's increase or decrease in the company's equity.
One-year change in debtWeak
Among the 40% lowest rated companies in the industry
The size of this year's increase or decrease in the company's debt.
Inventory turnoverNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
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.
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
- Annual report 2018Filed via Brønnøysundsregistrene · Period 2018-01-01 – 2018-12-31
People & ownership
Management
Actively employed in the business| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BN Chief Executive Officer | Chief Executive Officer | 2023 |
Former (1)
TG Chief Executive Officer | Chief Executive Officer | 2017 – 2023 |
Board of directors
Non-executive oversight| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
PM Board of Directors | Board of Directors | 2023 |
AH Chairman | Chairman | 2020 |
LR Board of Directors | Board of Directors | 2020 |
AL Board of Directors | Board of Directors | 2020 |
RG Board of Directors | Board of Directors | 2020 |
Former (1)
AJ Board of Directors | Board of Directors | 2020 – 2023 |
Shareholders
Active legal owners| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Company | 6.4% | 6.4% | 2021 | |
| Company | 9.6% | 9.6% | 2021 | |
| Individual | 4.8% | 4.8% | 2021 | |
| Company | 9.6% | 9.6% | 2021 | |
| Company | 20% | 20% | 2021 | |
| Company | 9.6% | 9.6% | 2021 | |
| Company | 40% | 40% | 2021 |
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
Dreamharvest As
Moicon AS (this company)Board network connections
Board members of Moicon AS also hold positions in 81 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Atle Jensen | Board of Directors | 25 companiesMany roles |
| Lars Rognås | Board of Directors | 18 companiesMany roles |
| Anthon Lauritz Zeiner | Board of Directors | 15 companiesMany roles |
| Per Marius Kløvrud Ødegaard | Board of Directors | 9 companiesMany roles |
| Anders Håvik Løken | Chairman | 5 companies |
| Ragnar Grimstad | Board of Directors | 4 companies |
| Torbjørn Grimstad | Chief Executive Officer | 3 companies |
| Bjørn Normann Eriksen | Chief Executive Officer | 2 companies |
Frequently asked questions
What is the Org number of Moicon AS?
Moicon AS is registered with Brønnøysundsregistrene under Org 920131360.
What is the revenue of Moicon AS?
Moicon AS reported revenue of NOK 2.7m in 2022.
Who is the CEO of Moicon AS?
Bjørn Normann Eriksen is the CEO of Moicon AS, in role since 2023.
Who is the chairman of Moicon AS?
Anders Håvik Løken chairs the board of Moicon AS, in role since 2020.
Where is Moicon AS headquartered?
Moicon AS's registered address is Fabrikkvegen 52.