MUUNLUUN AS

1456 NESODDTANGEN

Finances

Share Ownership

Return on Equity

−0 %

Current Ratio

0,17

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 000	17 000	65 000	516 000
Net Income	0	−31 000	−148 000	−2 000
Total Assets	45 000	75 000	56 000	213 000
Total Equity	−49 000	−48 000	−17 000	130 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 000	17 000	65 000	516 000
Expenditure	25 000	47 000	200 000	596 000
Operating Profit	0	−30 000	−136 000	0
Financial Income	0	0	2 000	0
Financial Costs	0	1 000	4 000	2 000
Financial Balance	0	−1 000	−2 000	−2 000
Earnings Before Tax	0	−31 000	−137 000	−2 000
Tax	0	0	10 000	0
Net Income	0	−31 000	−148 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	40 000	22 000	36 000
Total Current Assets	16 000	35 000	34 000	177 000
Total Assets	45 000	75 000	56 000	213 000
Total Retained Equity	−73 000	−73 000	−42 000	106 000
Total Equity	−49 000	−48 000	−17 000	130 000
Total Long-Term Debt	0	0	0	19 000
Total Current Debt	94 000	123 000	73 000	63 000
Total Equity and Debt	45 000	75 000	56 000	213 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 000	1 000	9 000	99 000
Other Income	24 000	16 000	56 000	417 000
Revenue	25 000	17 000	65 000	516 000
Cost of Goods Sold	0	15 000	68 000	451 000
Salary Costs	0	0	0	70 000
Depreciation	10 000	4 000	3 000	13 000
Impairment	0	0	0	0
Expenditure	25 000	47 000	200 000	596 000
Operating Profit	0	−30 000	−136 000	0
Financial Income	0	0	2 000	0
Financial Costs	0	1 000	4 000	2 000
Financial Balance	0	−1 000	−2 000	−2 000
Dividends	0	0	0	0
Net Income	0	−31 000	−148 000	−2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	16 000	19 000	22 000	36 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	14 000	21 000	0	0
Total Tangible Assets	14 000	21 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	40 000	22 000	36 000
Stock	0	0	0	12 000
Total Investments	0	0	0	0
Cash, Bank	12 000	23 000	22 000	22 000
Total Current Assets	16 000	35 000	34 000	177 000
Total Assets	45 000	75 000	56 000	213 000
Total Equity	−49 000	−48 000	−17 000	130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	19 000
Creditors	0	3 000	0	0
Unpaid Taxes	2 000	2 000	2 000	2 000
Dividends	0	0	0	0
Other Current Debt	91 000	118 000	71 000	61 000
Total Current Debt	94 000	123 000	73 000	63 000
Total Equity and Debt	45 000	75 000	56 000	213 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0 %	64,58 %	870,59 %	−1,54 %
Debt-to-Equity Ratio	−0	−0	−0	0,15
Operating Profit Margin	0 %	−176,47 %	−209,23 %	0 %
Current Ratio	0,17	0,28	0,47	2,81
Quick Ratio	0,17	0,28	0,47	3,47
Equity Ratio	−1,09	−0,64	−0,3	0,61
Gross Profit Margin	100 %	11,76 %	−4,62 %	12,6 %