KRISTIN AND THE MATCH AS

2032 MAURA

Finances

Return on Equity

36,58 %

Current Ratio

388,67

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 000	150 000	150 000	25 000
Net Income	14 615 000	3 775 000	28 000	−2 000
Total Assets	41 936 000	27 692 000	24 103 000	24 387 000
Total Equity	39 956 000	25 741 000	22 106 000	22 335 000

Income (NOK)	2022	2021	2020	2019
Revenue	150 000	150 000	150 000	25 000
Expenditure	53 000	55 000	47 000	9 000
Operating Profit	97 000	95 000	103 000	16 000
Financial Income	14 700 000	3 780 000	0	0
Financial Costs	82 000	69 000	70 000	18 000
Financial Balance	14 618 000	3 711 000	−70 000	−18 000
Earnings Before Tax	14 715 000	3 806 000	33 000	−2 000
Tax	100 000	31 000	5 000	0
Net Income	14 615 000	3 775 000	28 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 057 000	24 057 000	24 057 000	24 057 000
Total Current Assets	17 879 000	3 635 000	46 000	330 000
Total Assets	41 936 000	27 692 000	24 103 000	24 387 000
Total Retained Equity	39 926 000	25 711 000	22 076 000	22 305 000
Total Equity	39 956 000	25 741 000	22 106 000	22 335 000
Total Long-Term Debt	1 934 000	1 887 000	1 940 000	1 991 000
Total Current Debt	46 000	64 000	58 000	60 000
Total Equity and Debt	41 936 000	27 692 000	24 103 000	24 387 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	150 000	150 000	150 000	25 000
Other Income	0	0	0	0
Revenue	150 000	150 000	150 000	25 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	53 000	55 000	47 000	9 000
Operating Profit	97 000	95 000	103 000	16 000
Financial Income	14 700 000	3 780 000	0	0
Financial Costs	82 000	69 000	70 000	18 000
Financial Balance	14 618 000	3 711 000	−70 000	−18 000
Dividends	0	0	0	0
Net Income	14 615 000	3 775 000	28 000	−2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 007 000	2 007 000	2 007 000	2 007 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 007 000	2 007 000	2 007 000	2 007 000
Total Fiancial Fixed Assets	22 050 000	22 050 000	22 050 000	22 050 000
Total Fixed Assets	24 057 000	24 057 000	24 057 000	24 057 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	78 000	94 000	46 000	330 000
Total Current Assets	17 879 000	3 635 000	46 000	330 000
Total Assets	41 936 000	27 692 000	24 103 000	24 387 000
Total Equity	39 956 000	25 741 000	22 106 000	22 335 000
Short-Term Group Debt	0	0	0	32 000
Total Long-Term Debt	1 934 000	1 887 000	1 940 000	1 991 000
Creditors	0	0	0	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	43 000	34 000	52 000	25 000
Total Current Debt	46 000	64 000	58 000	60 000
Total Equity and Debt	41 936 000	27 692 000	24 103 000	24 387 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,58 %	14,67 %	0,13 %	−0,01 %
Debt-to-Equity Ratio	0,05	0,07	0,09	0,09
Operating Profit Margin	64,67 %	63,33 %	68,67 %	64 %
Current Ratio	388,67	56,8	0,79	5,5
Quick Ratio	388,67	56,8	0,79	5,5
Equity Ratio	0,95	0,93	0,92	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %