MAGNUS HUSBY AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

39,24 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	56 463 000	52 933 000	52 553 000	46 682 000
Net Income	166 000	−214 000	159 000	108 000
Total Assets	6 620 000	6 130 000	6 614 000	5 888 000
Total Equity	423 000	257 000	470 000	311 000

Income (NOK)	2022	2021	2020	2019
Revenue	56 463 000	52 933 000	52 553 000	46 682 000
Expenditure	56 305 000	53 147 000	52 395 000	46 497 000
Operating Profit	158 000	−214 000	158 000	186 000
Financial Income	8 000	0	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	8 000	0	2 000	5 000
Earnings Before Tax	166 000	−214 000	159 000	191 000
Tax	0	0	0	83 000
Net Income	166 000	−214 000	159 000	108 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	80 000	97 000	58 000	15 000
Total Current Assets	6 540 000	6 033 000	6 556 000	5 872 000
Total Assets	6 620 000	6 130 000	6 614 000	5 888 000
Total Retained Equity	−77 000	−243 000	−30 000	−189 000
Total Equity	423 000	257 000	470 000	311 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 197 000	5 873 000	6 144 000	5 576 000
Total Equity and Debt	6 620 000	6 130 000	6 614 000	5 888 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	55 333 000	52 148 000	51 838 000	45 345 000
Other Income	1 129 000	785 000	715 000	1 336 000
Revenue	56 463 000	52 933 000	52 553 000	46 682 000
Cost of Goods Sold	47 345 000	44 709 000	44 216 000	39 122 000
Salary Costs	3 597 000	3 256 000	3 176 000	3 076 000
Depreciation	18 000	13 000	7 000	7 000
Impairment	0	0	0	0
Expenditure	56 305 000	53 147 000	52 395 000	46 497 000
Operating Profit	158 000	−214 000	158 000	186 000
Financial Income	8 000	0	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	8 000	0	2 000	5 000
Dividends	0	0	0	0
Net Income	166 000	−214 000	159 000	108 000

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	80 000	97 000	58 000	15 000
Total Tangible Assets	80 000	97 000	58 000	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	80 000	97 000	58 000	15 000
Stock	4 507 000	3 886 000	4 068 000	3 699 000
Total Investments	0	0	0	0
Cash, Bank	1 459 000	1 403 000	1 850 000	1 599 000
Total Current Assets	6 540 000	6 033 000	6 556 000	5 872 000
Total Assets	6 620 000	6 130 000	6 614 000	5 888 000
Total Equity	423 000	257 000	470 000	311 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 055 000	4 733 000	5 135 000	4 576 000
Unpaid Taxes	252 000	342 000	238 000	312 000
Dividends	0	0	0	0
Other Current Debt	891 000	798 000	771 000	689 000
Total Current Debt	6 197 000	5 873 000	6 144 000	5 576 000
Total Equity and Debt	6 620 000	6 130 000	6 614 000	5 888 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,24 %	−83,27 %	33,83 %	34,73 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,28 %	−0,4 %	0,3 %	0,4 %
Current Ratio	1,06	1,03	1,07	1,05
Quick Ratio	3,87	3,04	3,16	3,13
Equity Ratio	0,06	0,04	0,07	0,05
Gross Profit Margin	16,15 %	15,54 %	15,86 %	16,19 %