MUNINS VEG AS

7049 TRONDHEIM

Finances

Share Ownership

Return on Equity

−41,88 %

Current Ratio

10,13

Debt-to-Equity Ratio

−4,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 624 000	0	8 000 000	0
Net Income	183 000	−97 000	−50 000	−382 000
Total Assets	1 681 000	11 391 000	4 539 000	12 651 000
Total Equity	−437 000	−620 000	−524 000	−474 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 624 000	0	8 000 000	0
Expenditure	17 022 000	74 000	8 027 000	173 000
Operating Profit	602 000	−74 000	−28 000	−173 000
Financial Income	5 000	0	1 000	0
Financial Costs	424 000	22 000	24 000	209 000
Financial Balance	−419 000	−22 000	−23 000	−209 000
Earnings Before Tax	183 000	−97 000	−50 000	−382 000
Tax	0	0	0	0
Net Income	183 000	−97 000	−50 000	−382 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 681 000	11 391 000	4 539 000	12 651 000
Total Assets	1 681 000	11 391 000	4 539 000	12 651 000
Total Retained Equity	−483 000	−667 000	−570 000	−520 000
Total Equity	−437 000	−620 000	−524 000	−474 000
Total Long-Term Debt	1 951 000	8 251 000	5 051 000	13 014 000
Total Current Debt	166 000	3 760 000	11 000	111 000
Total Equity and Debt	1 681 000	11 391 000	4 539 000	12 651 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 624 000	0	8 000 000	0
Other Income	0	0	0	0
Revenue	17 624 000	0	8 000 000	0
Cost of Goods Sold	16 799 000	0	7 964 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	17 022 000	74 000	8 027 000	173 000
Operating Profit	602 000	−74 000	−28 000	−173 000
Financial Income	5 000	0	1 000	0
Financial Costs	424 000	22 000	24 000	209 000
Financial Balance	−419 000	−22 000	−23 000	−209 000
Dividends	0	0	0	0
Net Income	183 000	−97 000	−50 000	−382 000

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	9 128 000	4 470 000	12 360 000
Total Investments	0	0	0	0
Cash, Bank	1 678 000	2 243 000	69 000	156 000
Total Current Assets	1 681 000	11 391 000	4 539 000	12 651 000
Total Assets	1 681 000	11 391 000	4 539 000	12 651 000
Total Equity	−437 000	−620 000	−524 000	−474 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 951 000	8 251 000	5 051 000	13 014 000
Creditors	13 000	44 000	7 000	89 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	154 000	4 000	4 000	22 000
Total Current Debt	166 000	3 760 000	11 000	111 000
Total Equity and Debt	1 681 000	11 391 000	4 539 000	12 651 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−41,88 %	15,65 %	9,54 %	80,59 %
Debt-to-Equity Ratio	−4,46	−13,31	−9,64	−27,46
Operating Profit Margin	3,42 %	-	−0,35 %	-
Current Ratio	10,13	3,03	412,64	113,97
Quick Ratio	10,13	−2,12	−1,02	−1,03
Equity Ratio	−0,26	−0,05	−0,12	−0,04
Gross Profit Margin	4,68 %	-	0,45 %	-