MS HUSSERVICE AS

5212 SØFTELAND

Finances

Share Ownership

Return on Equity

−42,6 %

Current Ratio

0,66

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 164 000	1 742 000	1 777 000	1 494 000
Net Income	72 000	−276 000	111 000	−73 000
Total Assets	322 000	243 000	511 000	321 000
Total Equity	−169 000	−241 000	79 000	−31 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 164 000	1 742 000	1 777 000	1 494 000
Expenditure	2 092 000	2 018 000	1 655 000	1 566 000
Operating Profit	72 000	−276 000	122 000	−73 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	72 000	−277 000	121 000	−73 000
Tax	0	0	11 000	0
Net Income	72 000	−276 000	111 000	−73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	322 000	243 000	511 000	321 000
Total Assets	322 000	243 000	511 000	321 000
Total Retained Equity	−199 000	−271 000	55 000	−56 000
Total Equity	−169 000	−241 000	79 000	−31 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	491 000	484 000	432 000	353 000
Total Equity and Debt	322 000	243 000	511 000	321 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 164 000	1 742 000	1 777 000	1 494 000
Other Income	0	0	0	0
Revenue	2 164 000	1 742 000	1 777 000	1 494 000
Cost of Goods Sold	51 000	34 000	58 000	39 000
Salary Costs	1 739 000	1 669 000	1 342 000	1 224 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 092 000	2 018 000	1 655 000	1 566 000
Operating Profit	72 000	−276 000	122 000	−73 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	72 000	−276 000	111 000	−73 000

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	286 000	186 000	270 000	149 000
Total Current Assets	322 000	243 000	511 000	321 000
Total Assets	322 000	243 000	511 000	321 000
Total Equity	−169 000	−241 000	79 000	−31 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	20 000	2 000	20 000	13 000
Unpaid Taxes	187 000	247 000	158 000	134 000
Dividends	0	0	0	0
Other Current Debt	284 000	235 000	243 000	205 000
Total Current Debt	491 000	484 000	432 000	353 000
Total Equity and Debt	322 000	243 000	511 000	321 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−42,6 %	114,52 %	140,51 %	235,48 %
Debt-to-Equity Ratio	−0	−0	0	−0
Operating Profit Margin	3,33 %	−15,84 %	6,87 %	−4,89 %
Current Ratio	0,66	0,5	1,18	0,91
Quick Ratio	0,66	0,5	1,18	0,91
Equity Ratio	−0,52	−0,99	0,15	−0,1
Gross Profit Margin	97,64 %	98,05 %	96,74 %	97,39 %