MAGE AS

3280 TJODALYNG

Finances

Return on Equity

2 673,68 %

Current Ratio

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	1 016 000	789 000	829 000	−4 000
Total Assets	1 674 000	1 028 000	1 132 000	371 000
Total Equity	38 000	1 022 000	848 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	5 000	5 000	5 000	4 000
Operating Profit	−5 000	−5 000	−5 000	−4 000
Financial Income	1 026 000	798 000	836 000	0
Financial Costs	0	0	0	0
Financial Balance	1 026 000	798 000	836 000	0
Earnings Before Tax	1 021 000	793 000	831 000	−4 000
Tax	6 000	4 000	2 000	0
Net Income	1 016 000	789 000	829 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 000	38 000	38 000	38 000
Total Current Assets	1 636 000	990 000	1 094 000	333 000
Total Assets	1 674 000	1 028 000	1 132 000	371 000
Total Retained Equity	14 000	998 000	823 000	−6 000
Total Equity	38 000	1 022 000	848 000	18 000
Total Long-Term Debt	7 000	5 000	284 000	353 000
Total Current Debt	1 630 000	1 000	0	0
Total Equity and Debt	1 674 000	1 028 000	1 132 000	371 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 000	5 000	5 000	4 000
Operating Profit	−5 000	−5 000	−5 000	−4 000
Financial Income	1 026 000	798 000	836 000	0
Financial Costs	0	0	0	0
Financial Balance	1 026 000	798 000	836 000	0
Dividends	1 600 000	0	0	0
Net Income	1 016 000	789 000	829 000	−4 000

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	38 000	38 000	38 000	38 000
Total Fixed Assets	38 000	38 000	38 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	610 000	192 000	258 000	29 000
Total Current Assets	1 636 000	990 000	1 094 000	333 000
Total Assets	1 674 000	1 028 000	1 132 000	371 000
Total Equity	38 000	1 022 000	848 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	5 000	284 000	353 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	1 600 000	0	0	0
Other Current Debt	25 000	0	0	0
Total Current Debt	1 630 000	1 000	0	0
Total Equity and Debt	1 674 000	1 028 000	1 132 000	371 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 673,68 %	77,2 %	97,76 %	−22,22 %
Debt-to-Equity Ratio	0,18	0	0,33	19,61
Operating Profit Margin	-	-	-	-
Current Ratio	1	990	-	-
Quick Ratio	1	990	-	-
Equity Ratio	0,02	0,99	0,75	0,05
Gross Profit Margin	-	-	-	-