MUZIG AS

5004 BERGEN

Finances

Share Ownership

Return on Equity

38,38 %

Current Ratio

0,08

Debt-to-Equity Ratio

−0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 813 000	1 903 000	490 000	3 000
Net Income	−474 000	−507 000	−203 000	1 000
Total Assets	96 000	170 000	13 000	1 000
Total Equity	−1 235 000	−761 000	−254 000	−51 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 813 000	1 903 000	490 000	3 000
Expenditure	2 274 000	2 398 000	687 000	2 000
Operating Profit	−461 000	−495 000	−197 000	1 000
Financial Income	0	0	0	0
Financial Costs	13 000	12 000	5 000	0
Financial Balance	−13 000	−12 000	−5 000	0
Earnings Before Tax	−474 000	−507 000	−203 000	1 000
Tax	0	0	0	0
Net Income	−474 000	−507 000	−203 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	96 000	170 000	13 000	1 000
Total Assets	96 000	170 000	13 000	1 000
Total Retained Equity	−1 265 000	−791 000	−284 000	−81 000
Total Equity	−1 235 000	−761 000	−254 000	−51 000
Total Long-Term Debt	86 000	162 000	168 000	0
Total Current Debt	1 246 000	769 000	98 000	52 000
Total Equity and Debt	96 000	170 000	13 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 513 000	1 412 000	404 000	3 000
Other Income	300 000	492 000	86 000	0
Revenue	1 813 000	1 903 000	490 000	3 000
Cost of Goods Sold	607 000	686 000	260 000	0
Salary Costs	507 000	171 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 274 000	2 398 000	687 000	2 000
Operating Profit	−461 000	−495 000	−197 000	1 000
Financial Income	0	0	0	0
Financial Costs	13 000	12 000	5 000	0
Financial Balance	−13 000	−12 000	−5 000	0
Dividends	0	0	0	0
Net Income	−474 000	−507 000	−203 000	1 000

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	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	88 000	147 000	4 000	1 000
Total Current Assets	96 000	170 000	13 000	1 000
Total Assets	96 000	170 000	13 000	1 000
Total Equity	−1 235 000	−761 000	−254 000	−51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	86 000	162 000	168 000	0
Creditors	1 105 000	672 000	67 000	0
Unpaid Taxes	40 000	33 000	0	0
Dividends	0	0	0	0
Other Current Debt	101 000	65 000	31 000	52 000
Total Current Debt	1 246 000	769 000	98 000	52 000
Total Equity and Debt	96 000	170 000	13 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,38 %	66,62 %	79,92 %	−1,96 %
Debt-to-Equity Ratio	−0,07	−0,21	−0,66	−0
Operating Profit Margin	−25,43 %	−26,01 %	−40,2 %	33,33 %
Current Ratio	0,08	0,22	0,13	0,02
Quick Ratio	0,08	0,22	0,13	0,02
Equity Ratio	−12,86	−4,48	−19,54	−51
Gross Profit Margin	66,52 %	63,95 %	46,94 %	100 %