MUEN INVEST AS

8011 BODØ

Finances

Return on Equity

−43,41 %

Current Ratio

26,17

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	252 000	252 000	252 000	252 000
Net Income	−17 313 000	36 203 000	8 237 000	4 129 000
Total Assets	50 756 000	71 270 000	38 425 000	31 044 000
Total Equity	39 878 000	58 691 000	26 989 000	23 751 000

Income (NOK)	2022	2021	2020	2019
Revenue	252 000	252 000	252 000	252 000
Expenditure	619 000	483 000	452 000	499 000
Operating Profit	−367 000	−231 000	−199 000	−247 000
Financial Income	8 790 000	40 062 000	14 444 000	7 541 000
Financial Costs	25 736 000	3 628 000	6 008 000	3 164 000
Financial Balance	−16 946 000	36 434 000	8 436 000	4 377 000
Earnings Before Tax	−17 313 000	36 203 000	8 237 000	4 129 000
Tax	0	0	0	0
Net Income	−17 313 000	36 203 000	8 237 000	4 129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 128 000	7 046 000	5 466 000	5 058 000
Total Current Assets	43 628 000	64 223 000	32 959 000	25 987 000
Total Assets	50 756 000	71 270 000	38 425 000	31 044 000
Total Retained Equity	39 793 000	58 606 000	26 903 000	23 666 000
Total Equity	39 878 000	58 691 000	26 989 000	23 751 000
Total Long-Term Debt	9 210 000	9 385 000	6 940 000	5 783 000
Total Current Debt	1 667 000	3 193 000	4 496 000	1 510 000
Total Equity and Debt	50 756 000	71 270 000	38 425 000	31 044 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	252 000	252 000	252 000	252 000
Other Income	0	0	0	0
Revenue	252 000	252 000	252 000	252 000
Cost of Goods Sold	0	0	0	0
Salary Costs	244 000	241 000	240 000	241 000
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	619 000	483 000	452 000	499 000
Operating Profit	−367 000	−231 000	−199 000	−247 000
Financial Income	8 790 000	40 062 000	14 444 000	7 541 000
Financial Costs	25 736 000	3 628 000	6 008 000	3 164 000
Financial Balance	−16 946 000	36 434 000	8 436 000	4 377 000
Dividends	1 500 000	4 500 000	5 000 000	2 350 000
Net Income	−17 313 000	36 203 000	8 237 000	4 129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 336 000	1 655 000	1 140 000	1 140 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	16 000	20 000	0	0
Total Tangible Assets	2 352 000	1 675 000	1 140 000	1 140 000
Total Fiancial Fixed Assets	4 776 000	5 371 000	4 326 000	3 918 000
Total Fixed Assets	7 128 000	7 046 000	5 466 000	5 058 000
Stock	0	0	0	0
Total Investments	40 209 000	55 725 000	23 250 000	24 356 000
Cash, Bank	2 168 000	7 416 000	9 028 000	685 000
Total Current Assets	43 628 000	64 223 000	32 959 000	25 987 000
Total Assets	50 756 000	71 270 000	38 425 000	31 044 000
Total Equity	39 878 000	58 691 000	26 989 000	23 751 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 210 000	9 385 000	6 940 000	5 783 000
Creditors	10 000	0	61 000	76 000
Unpaid Taxes	7 000	26 000	27 000	29 000
Dividends	1 500 000	4 500 000	5 000 000	2 350 000
Other Current Debt	1 150 000	2 668 000	1 408 000	655 000
Total Current Debt	1 667 000	3 193 000	4 496 000	1 510 000
Total Equity and Debt	50 756 000	71 270 000	38 425 000	31 044 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−43,41 %	61,68 %	30,52 %	17,38 %
Debt-to-Equity Ratio	0,23	0,16	0,26	0,24
Operating Profit Margin	−145,63 %	−91,67 %	−78,97 %	−98,02 %
Current Ratio	26,17	20,11	7,33	17,21
Quick Ratio	26,17	20,11	7,33	17,21
Equity Ratio	0,79	0,82	0,7	0,77
Gross Profit Margin	100 %	100 %	100 %	100 %