MUC AS

4370 EGERSUND

Finances

Share Ownership

Return on Equity

7,58 %

Current Ratio

1,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	400 000	506 000	151 000	0
Net Income	5 000	39 000	8 000	−9 000
Total Assets	161 000	95 000	72 000	13 000
Total Equity	66 000	61 000	21 000	13 000

Income (NOK)	2022	2021	2020	2019
Revenue	400 000	506 000	151 000	0
Expenditure	395 000	458 000	140 000	9 000
Operating Profit	5 000	47 000	10 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	5 000	47 000	10 000	−9 000
Tax	0	8 000	2 000	0
Net Income	5 000	39 000	8 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	161 000	95 000	72 000	13 000
Total Assets	161 000	95 000	72 000	13 000
Total Retained Equity	44 000	39 000	0	−9 000
Total Equity	66 000	61 000	21 000	13 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	95 000	34 000	51 000	0
Total Equity and Debt	161 000	95 000	72 000	13 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	400 000	506 000	151 000	0
Other Income	0	0	0	0
Revenue	400 000	506 000	151 000	0
Cost of Goods Sold	289 000	329 000	93 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	395 000	458 000	140 000	9 000
Operating Profit	5 000	47 000	10 000	−9 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	5 000	39 000	8 000	−9 000

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	129 000	78 000	24 000	0
Total Investments	0	0	0	0
Cash, Bank	22 000	8 000	15 000	13 000
Total Current Assets	161 000	95 000	72 000	13 000
Total Assets	161 000	95 000	72 000	13 000
Total Equity	66 000	61 000	21 000	13 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	18 000	23 000	52 000	0
Unpaid Taxes	5 000	2 000	−4 000	0
Dividends	0	0	0	0
Other Current Debt	70 000	0	0	0
Total Current Debt	95 000	34 000	51 000	0
Total Equity and Debt	161 000	95 000	72 000	13 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,58 %	63,93 %	38,1 %	−69,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,25 %	9,29 %	6,62 %	-
Current Ratio	1,69	2,79	1,41	-
Quick Ratio	−4,74	−2,16	2,67	-
Equity Ratio	0,41	0,64	0,29	1
Gross Profit Margin	27,75 %	34,98 %	38,41 %	-