MUNIN AS

6905 FLORØ

Finances

Share Ownership

Return on Equity

21,58 %

Current Ratio

2,34

Debt-to-Equity Ratio

1,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 175 000	2 686 000	2 391 000	2 430 000
Net Income	498 000	301 000	340 000	367 000
Total Assets	5 877 000	5 355 000	3 558 000	3 408 000
Total Equity	2 308 000	1 810 000	1 509 000	1 169 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 175 000	2 686 000	2 391 000	2 430 000
Expenditure	2 428 000	2 233 000	1 899 000	1 902 000
Operating Profit	748 000	453 000	493 000	529 000
Financial Income	11 000	11 000	11 000	10 000
Financial Costs	120 000	83 000	64 000	69 000
Financial Balance	−109 000	−72 000	−53 000	−59 000
Earnings Before Tax	638 000	381 000	440 000	470 000
Tax	140 000	80 000	100 000	103 000
Net Income	498 000	301 000	340 000	367 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 563 000	3 838 000	2 147 000	2 296 000
Total Current Assets	2 314 000	1 518 000	1 411 000	1 112 000
Total Assets	5 877 000	5 355 000	3 558 000	3 408 000
Total Retained Equity	2 258 000	1 760 000	1 459 000	1 119 000
Total Equity	2 308 000	1 810 000	1 509 000	1 169 000
Total Long-Term Debt	2 582 000	2 810 000	1 375 000	1 625 000
Total Current Debt	988 000	735 000	673 000	613 000
Total Equity and Debt	5 877 000	5 355 000	3 558 000	3 408 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 175 000	2 686 000	2 391 000	2 430 000
Other Income	0	0	0	0
Revenue	3 175 000	2 686 000	2 391 000	2 430 000
Cost of Goods Sold	213 000	160 000	104 000	164 000
Salary Costs	1 616 000	1 460 000	1 310 000	1 284 000
Depreciation	270 000	236 000	178 000	176 000
Impairment	0	0	0	0
Expenditure	2 428 000	2 233 000	1 899 000	1 902 000
Operating Profit	748 000	453 000	493 000	529 000
Financial Income	11 000	11 000	11 000	10 000
Financial Costs	120 000	83 000	64 000	69 000
Financial Balance	−109 000	−72 000	−53 000	−59 000
Dividends	0	0	0	0
Net Income	498 000	301 000	340 000	367 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 200 000	1 200 000	1 200 000	1 200 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	113 000	65 000	28 000	7 000
Total Tangible Assets	2 363 000	2 638 000	947 000	1 096 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 563 000	3 838 000	2 147 000	2 296 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 280 000	1 481 000	1 139 000	747 000
Total Current Assets	2 314 000	1 518 000	1 411 000	1 112 000
Total Assets	5 877 000	5 355 000	3 558 000	3 408 000
Total Equity	2 308 000	1 810 000	1 509 000	1 169 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 582 000	2 810 000	1 375 000	1 625 000
Creditors	48 000	23 000	28 000	27 000
Unpaid Taxes	805 000	641 000	517 000	443 000
Dividends	0	0	0	0
Other Current Debt	15 000	25 000	28 000	41 000
Total Current Debt	988 000	735 000	673 000	613 000
Total Equity and Debt	5 877 000	5 355 000	3 558 000	3 408 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,58 %	16,63 %	22,53 %	31,39 %
Debt-to-Equity Ratio	1,12	1,55	0,91	1,39
Operating Profit Margin	23,56 %	16,87 %	20,62 %	21,77 %
Current Ratio	2,34	2,07	2,1	1,81
Quick Ratio	2,34	2,07	2,1	1,81
Equity Ratio	0,39	0,34	0,42	0,34
Gross Profit Margin	93,29 %	94,04 %	95,65 %	93,25 %