MUKAMPEN AS

2682 LALM

Finances

Return on Equity

61,76 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 000	0	0	0
Net Income	231 000	250 000	0	50 000
Total Assets	374 000	343 000	93 000	93 000
Total Equity	374 000	342 000	93 000	93 000

Income (NOK)	2022	2021	2019
Revenue	5 000	0	0
Expenditure	24 000	0	0
Operating Profit	−19 000	0	0
Financial Income	251 000	250 000	50 000
Financial Costs	0	0	0
Financial Balance	251 000	250 000	50 000
Earnings Before Tax	231 000	250 000	50 000
Tax	0	0	0
Net Income	231 000	250 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	281 000	130 000	80 000	55 000
Total Current Assets	92 000	213 000	13 000	38 000
Total Assets	374 000	343 000	93 000	93 000
Total Retained Equity	324 000	292 000	43 000	43 000
Total Equity	374 000	342 000	93 000	93 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	1 000	0	0
Total Equity and Debt	374 000	343 000	93 000	93 000

Cash flow (NOK)	2022	2021	2019
Sales Income	5 000	0	0
Other Income	0	0	0
Revenue	5 000	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	19 000	0	0
Impairment	0	0	0
Expenditure	24 000	0	0
Operating Profit	−19 000	0	0
Financial Income	251 000	250 000	50 000
Financial Costs	0	0	0
Financial Balance	251 000	250 000	50 000
Dividends	200 000	0	0
Net Income	231 000	250 000	50 000

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	151 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	151 000	0	0	0
Total Fiancial Fixed Assets	130 000	130 000	80 000	55 000
Total Fixed Assets	281 000	130 000	80 000	55 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	92 000	213 000	13 000	38 000
Total Current Assets	92 000	213 000	13 000	38 000
Total Assets	374 000	343 000	93 000	93 000
Total Equity	374 000	342 000	93 000	93 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	200 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	1 000	0	0
Total Equity and Debt	374 000	343 000	93 000	93 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,76 %	73,1 %	0 %	53,76 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−380 %	-	-	-
Current Ratio	-	213	-	-
Quick Ratio	-	213	-	-
Equity Ratio	1	1	1	1
Gross Profit Margin	100 %	-	-	-