MUSKAT AS

8006 BODØ

Finances

Share Ownership

Return on Equity

23,29 %

Current Ratio

3,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	925 000	736 000	485 000	0
Net Income	85 000	19 000	67 000	−27 000
Total Assets	512 000	472 000	358 000	195 000
Total Equity	365 000	280 000	261 000	194 000

Income (NOK)	2022	2021	2020	2019
Revenue	925 000	736 000	485 000	0
Expenditure	826 000	716 000	418 000	27 000
Operating Profit	99 000	20 000	67 000	−27 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Earnings Before Tax	99 000	19 000	67 000	−27 000
Tax	14 000	0	0	0
Net Income	85 000	19 000	67 000	−27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	512 000	472 000	358 000	195 000
Total Assets	512 000	472 000	358 000	195 000
Total Retained Equity	335 000	250 000	231 000	164 000
Total Equity	365 000	280 000	261 000	194 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	147 000	191 000	97 000	1 000
Total Equity and Debt	512 000	472 000	358 000	195 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	925 000	736 000	485 000	0
Other Income	0	0	0	0
Revenue	925 000	736 000	485 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	633 000	518 000	268 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	826 000	716 000	418 000	27 000
Operating Profit	99 000	20 000	67 000	−27 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	0
Dividends	0	0	0	0
Net Income	85 000	19 000	67 000	−27 000

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	451 000	376 000	344 000	195 000
Total Current Assets	512 000	472 000	358 000	195 000
Total Assets	512 000	472 000	358 000	195 000
Total Equity	365 000	280 000	261 000	194 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	19 000	5 000	−2 000
Unpaid Taxes	69 000	124 000	67 000	0
Dividends	0	0	0	0
Other Current Debt	60 000	48 000	25 000	3 000
Total Current Debt	147 000	191 000	97 000	1 000
Total Equity and Debt	512 000	472 000	358 000	195 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,29 %	6,79 %	25,67 %	−13,92 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	10,7 %	2,72 %	13,81 %	-
Current Ratio	3,48	2,47	3,69	195
Quick Ratio	3,48	2,47	3,69	195
Equity Ratio	0,71	0,59	0,73	0,99
Gross Profit Margin	100 %	100 %	100 %	-