MAGNETUN MASKIN AS

3550 GOL

Finances

Share Ownership

Return on Equity

8,08 %

Current Ratio

5,87

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 803 000	2 879 000	2 910 000	3 116 000
Net Income	346 000	854 000	275 000	581 000
Total Assets	5 086 000	4 675 000	4 499 000	4 385 000
Total Equity	4 284 000	3 938 000	3 084 000	2 809 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 803 000	2 879 000	2 910 000	3 116 000
Expenditure	2 353 000	1 777 000	2 548 000	2 321 000
Operating Profit	450 000	1 103 000	362 000	795 000
Financial Income	0	0	0	0
Financial Costs	6 000	8 000	9 000	49 000
Financial Balance	−6 000	−8 000	−9 000	−49 000
Earnings Before Tax	444 000	1 095 000	353 000	746 000
Tax	98 000	241 000	78 000	165 000
Net Income	346 000	854 000	275 000	581 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 126 000	2 066 000	2 551 000	3 488 000
Total Current Assets	2 960 000	2 608 000	1 949 000	897 000
Total Assets	5 086 000	4 675 000	4 499 000	4 385 000
Total Retained Equity	4 184 000	3 838 000	2 984 000	2 709 000
Total Equity	4 284 000	3 938 000	3 084 000	2 809 000
Total Long-Term Debt	298 000	319 000	221 000	355 000
Total Current Debt	504 000	417 000	1 195 000	1 221 000
Total Equity and Debt	5 086 000	4 675 000	4 499 000	4 385 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 077 000	2 032 000	2 226 000	2 384 000
Other Income	725 000	848 000	683 000	732 000
Revenue	2 803 000	2 879 000	2 910 000	3 116 000
Cost of Goods Sold	2 000	0	1 000	2 000
Salary Costs	1 000 000	879 000	883 000	809 000
Depreciation	580 000	138 000	1 063 000	736 000
Impairment	0	0	0	0
Expenditure	2 353 000	1 777 000	2 548 000	2 321 000
Operating Profit	450 000	1 103 000	362 000	795 000
Financial Income	0	0	0	0
Financial Costs	6 000	8 000	9 000	49 000
Financial Balance	−6 000	−8 000	−9 000	−49 000
Dividends	0	0	0	0
Net Income	346 000	854 000	275 000	581 000

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	1 655 000	2 013 000	2 423 000	3 274 000
Fixtures	471 000	53 000	128 000	213 000
Total Tangible Assets	2 126 000	2 066 000	2 551 000	3 488 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 126 000	2 066 000	2 551 000	3 488 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 667 000	2 390 000	1 469 000	489 000
Total Current Assets	2 960 000	2 608 000	1 949 000	897 000
Total Assets	5 086 000	4 675 000	4 499 000	4 385 000
Total Equity	4 284 000	3 938 000	3 084 000	2 809 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	298 000	319 000	221 000	355 000
Creditors	10 000	26 000	18 000	55 000
Unpaid Taxes	279 000	164 000	251 000	218 000
Dividends	0	0	0	0
Other Current Debt	97 000	85 000	715 000	727 000
Total Current Debt	504 000	417 000	1 195 000	1 221 000
Total Equity and Debt	5 086 000	4 675 000	4 499 000	4 385 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,08 %	21,69 %	8,92 %	20,68 %
Debt-to-Equity Ratio	0,07	0,08	0,07	0,13
Operating Profit Margin	16,05 %	38,31 %	12,44 %	25,51 %
Current Ratio	5,87	6,25	1,63	0,73
Quick Ratio	5,87	6,25	1,63	0,73
Equity Ratio	0,84	0,84	0,69	0,64
Gross Profit Margin	99,93 %	100 %	99,97 %	99,94 %