MAX KONTORTJENESTER Åge Husby

7970 KOLVEREID

Finances

Share Ownership

Return on Equity

−69,23 %

Current Ratio

59,5

Debt-to-Equity Ratio

Key figures (NOK)	2019	2018	2017	2016
Revenue	24 000	168 000	449 000	1 636 000
Net Income	−81 000	6 000	46 000	1 272 000
Total Assets	119 000	233 000	288 000	268 000
Total Equity	117 000	213 000	264 000	234 000

Income (NOK)	2019	2018	2017	2016
Revenue	24 000	168 000	449 000	1 636 000
Expenditure	105 000	162 000	404 000	364 000
Operating Profit	−81 000	6 000	46 000	1 272 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	0
Earnings Before Tax	−81 000	6 000	46 000	1 272 000
Tax	0	0	0	0
Net Income	−81 000	6 000	46 000	1 272 000

Balance (NOK)	2019	2018	2017	2016
Total Fixed Assets	0	12 000	0	0
Total Current Assets	119 000	221 000	288 000	268 000
Total Assets	119 000	233 000	288 000	268 000
Total Retained Equity	117 000	213 000	264 000	234 000
Total Equity	117 000	213 000	264 000	234 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 000	20 000	24 000	34 000
Total Equity and Debt	119 000	233 000	288 000	268 000

Cash flow (NOK)	2019	2018	2017	2016
Sales Income	24 000	168 000	449 000	441 000
Other Income	0	0	0	1 195 000
Revenue	24 000	168 000	449 000	1 636 000
Cost of Goods Sold	6 000	33 000	56 000	24 000
Salary Costs	4 000	9 000	141 000	90 000
Depreciation	12 000	5 000	0	13 000
Impairment	0	0	0	0
Expenditure	105 000	162 000	404 000	364 000
Operating Profit	−81 000	6 000	46 000	1 272 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	0
Dividends	0	0	0	0
Net Income	−81 000	6 000	46 000	1 272 000

Balance details (NOK)	2019	2018	2017	2016
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	12 000	0	0
Total Tangible Assets	0	12 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	12 000	0	0
Stock	92 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	15 000	206 000	256 000	152 000
Total Current Assets	119 000	221 000	288 000	268 000
Total Assets	119 000	233 000	288 000	268 000
Total Equity	117 000	213 000	264 000	234 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	3 000	0	4 000
Unpaid Taxes	1 000	16 000	16 000	19 000
Dividends	0	0	0	0
Other Current Debt	0	1 000	8 000	10 000
Total Current Debt	2 000	20 000	24 000	34 000
Total Equity and Debt	119 000	233 000	288 000	268 000

Financial indicators	2019	2018	2017	2016
Return on Equity	−69,23 %	2,82 %	17,42 %	543,59 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−337,5 %	3,57 %	10,24 %	77,75 %
Current Ratio	59,5	11,05	12	7,88
Quick Ratio	−1,32	11,05	12	7,88
Equity Ratio	0,98	0,91	0,92	0,87
Gross Profit Margin	75 %	80,36 %	87,53 %	98,53 %