MK EVOL AS

9515 ALTA

Finances

Share Ownership

Return on Equity

−323,38 %

Current Ratio

0,07

Debt-to-Equity Ratio

6,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	57 000	406 000	1 144 000	473 000
Net Income	−747 000	−687 000	17 000	−435 000
Total Assets	2 416 000	2 444 000	2 279 000	1 589 000
Total Equity	231 000	978 000	1 665 000	896 000

Income (NOK)	2022	2021	2020	2019
Revenue	57 000	406 000	1 144 000	473 000
Expenditure	779 000	1 077 000	1 126 000	904 000
Operating Profit	−722 000	−671 000	18 000	−431 000
Financial Income	0	0	0	0
Financial Costs	25 000	16 000	1 000	4 000
Financial Balance	−25 000	−16 000	−1 000	−4 000
Earnings Before Tax	−747 000	−687 000	17 000	−435 000
Tax	0	0	0	0
Net Income	−747 000	−687 000	17 000	−435 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 360 000	2 330 000	1 965 000	1 425 000
Total Current Assets	56 000	115 000	314 000	163 000
Total Assets	2 416 000	2 444 000	2 279 000	1 589 000
Total Retained Equity	−638 000	−638 000	−638 000	−655 000
Total Equity	231 000	978 000	1 665 000	896 000
Total Long-Term Debt	1 434 000	1 000 000	0	0
Total Current Debt	751 000	466 000	614 000	693 000
Total Equity and Debt	2 416 000	2 444 000	2 279 000	1 589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	60 000	31 000	72 000	76 000
Other Income	−3 000	375 000	1 073 000	398 000
Revenue	57 000	406 000	1 144 000	473 000
Cost of Goods Sold	0	0	2 000	2 000
Salary Costs	265 000	498 000	659 000	451 000
Depreciation	7 000	7 000	7 000	24 000
Impairment	0	0	0	0
Expenditure	779 000	1 077 000	1 126 000	904 000
Operating Profit	−722 000	−671 000	18 000	−431 000
Financial Income	0	0	0	0
Financial Costs	25 000	16 000	1 000	4 000
Financial Balance	−25 000	−16 000	−1 000	−4 000
Dividends	0	0	0	0
Net Income	−747 000	−687 000	17 000	−435 000

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	2 354 000	2 311 000	1 933 000	1 353 000
Fixtures	0	7 000	14 000	21 000
Total Tangible Assets	2 354 000	2 318 000	1 947 000	1 374 000
Total Fiancial Fixed Assets	6 000	12 000	18 000	51 000
Total Fixed Assets	2 360 000	2 330 000	1 965 000	1 425 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	21 000	163 000	82 000
Total Current Assets	56 000	115 000	314 000	163 000
Total Assets	2 416 000	2 444 000	2 279 000	1 589 000
Total Equity	231 000	978 000	1 665 000	896 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 434 000	1 000 000	0	0
Creditors	110 000	35 000	276 000	338 000
Unpaid Taxes	6 000	21 000	17 000	17 000
Dividends	0	0	0	0
Other Current Debt	338 000	286 000	221 000	238 000
Total Current Debt	751 000	466 000	614 000	693 000
Total Equity and Debt	2 416 000	2 444 000	2 279 000	1 589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−323,38 %	−70,25 %	1,02 %	−48,55 %
Debt-to-Equity Ratio	6,21	1,02	0	0
Operating Profit Margin	−1 266,67 %	−165,27 %	1,57 %	−91,12 %
Current Ratio	0,07	0,25	0,51	0,24
Quick Ratio	0,07	0,25	0,51	0,24
Equity Ratio	0,1	0,4	0,73	0,56
Gross Profit Margin	100 %	100 %	99,83 %	99,58 %