MASALA POLITICS AS

0154 OSLO

Finances

Share Ownership

Return on Equity

125,52 %

Current Ratio

0,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 292 000	12 277 000	1 876 000	0
Net Income	1 033 000	−20 000	−216 000	−4 000
Total Assets	6 483 000	6 518 000	6 358 000	213 000
Total Equity	823 000	−210 000	−190 000	26 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 292 000	12 277 000	1 876 000	0
Expenditure	19 893 000	12 312 000	2 154 000	7 000
Operating Profit	1 400 000	−35 000	−278 000	−7 000
Financial Income	18 000	12 000	7 000	0
Financial Costs	0	2 000	6 000	0
Financial Balance	18 000	10 000	1 000	0
Earnings Before Tax	1 417 000	−25 000	−277 000	−7 000
Tax	384 000	−6 000	−61 000	−3 000
Net Income	1 033 000	−20 000	−216 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 152 000	1 797 000	2 367 000	3 000
Total Current Assets	5 331 000	4 721 000	3 991 000	210 000
Total Assets	6 483 000	6 518 000	6 358 000	213 000
Total Retained Equity	793 000	−240 000	−220 000	−4 000
Total Equity	823 000	−210 000	−190 000	26 000
Total Long-Term Debt	0	1 887 000	6 837 000	187 000
Total Current Debt	5 659 000	4 840 000	−288 000	0
Total Equity and Debt	6 483 000	6 518 000	6 358 000	213 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 148 000	11 477 000	1 825 000	0
Other Income	1 143 000	800 000	51 000	0
Revenue	21 292 000	12 277 000	1 876 000	0
Cost of Goods Sold	7 263 000	4 173 000	20 000	0
Salary Costs	6 743 000	3 932 000	0	0
Depreciation	576 000	576 000	576 000	0
Impairment	0	0	0	0
Expenditure	19 893 000	12 312 000	2 154 000	7 000
Operating Profit	1 400 000	−35 000	−278 000	−7 000
Financial Income	18 000	12 000	7 000	0
Financial Costs	0	2 000	6 000	0
Financial Balance	18 000	10 000	1 000	0
Dividends	0	0	0	0
Net Income	1 033 000	−20 000	−216 000	−4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	69 000	64 000	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 152 000	1 727 000	2 303 000	0
Total Tangible Assets	1 152 000	1 727 000	2 303 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 152 000	1 797 000	2 367 000	3 000
Stock	84 000	155 000	110 000	0
Total Investments	0	0	0	0
Cash, Bank	4 327 000	4 558 000	3 328 000	210 000
Total Current Assets	5 331 000	4 721 000	3 991 000	210 000
Total Assets	6 483 000	6 518 000	6 358 000	213 000
Total Equity	823 000	−210 000	−190 000	26 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 887 000	6 837 000	187 000
Creditors	448 000	676 000	303 000	0
Unpaid Taxes	891 000	593 000	−592 000	0
Dividends	0	0	0	0
Other Current Debt	4 006 000	3 571 000	0	0
Total Current Debt	5 659 000	4 840 000	−288 000	0
Total Equity and Debt	6 483 000	6 518 000	6 358 000	213 000

Financial indicators	2022	2021	2020	2019
Return on Equity	125,52 %	9,52 %	113,68 %	−15,38 %
Debt-to-Equity Ratio	0	−8,99	−35,98	7,19
Operating Profit Margin	6,58 %	−0,29 %	−14,82 %	-
Current Ratio	0,94	0,98	−13,86	-
Quick Ratio	0,96	1,01	−10,03	-
Equity Ratio	0,13	−0,03	−0,03	0,12
Gross Profit Margin	65,89 %	66,01 %	98,93 %	-