MUSIKKPARTNER AS

0171 OSLO

Finances

Share Ownership

Return on Equity

6,87 %

Current Ratio

2,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	863 000	627 000	212 000	263 000
Net Income	140 000	502 000	597 000	159 000
Total Assets	3 404 000	3 154 000	2 419 000	1 839 000
Total Equity	2 039 000	2 900 000	2 397 000	1 801 000

Income (NOK)	2022	2021	2020	2019
Revenue	863 000	627 000	212 000	263 000
Expenditure	527 000	431 000	120 000	214 000
Operating Profit	336 000	196 000	92 000	48 000
Financial Income	303 000	354 000	507 000	150 000
Financial Costs	426 000	6 000	5 000	8 000
Financial Balance	−123 000	348 000	502 000	142 000
Earnings Before Tax	212 000	544 000	594 000	189 000
Tax	72 000	42 000	−3 000	30 000
Net Income	140 000	502 000	597 000	159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	61 000	61 000	60 000	53 000
Total Current Assets	3 343 000	3 093 000	2 359 000	1 786 000
Total Assets	3 404 000	3 154 000	2 419 000	1 839 000
Total Retained Equity	1 939 000	2 800 000	2 297 000	1 701 000
Total Equity	2 039 000	2 900 000	2 397 000	1 801 000
Total Long-Term Debt	0	0	0	5 000
Total Current Debt	1 365 000	255 000	22 000	34 000
Total Equity and Debt	3 404 000	3 154 000	2 419 000	1 839 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	863 000	627 000	212 000	263 000
Other Income	0	0	0	0
Revenue	863 000	627 000	212 000	263 000
Cost of Goods Sold	0	0	0	0
Salary Costs	374 000	252 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	527 000	431 000	120 000	214 000
Operating Profit	336 000	196 000	92 000	48 000
Financial Income	303 000	354 000	507 000	150 000
Financial Costs	426 000	6 000	5 000	8 000
Financial Balance	−123 000	348 000	502 000	142 000
Dividends	1 000 000	0	0	0
Net Income	140 000	502 000	597 000	159 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	8 000	7 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	53 000	53 000	53 000	53 000
Fixtures	0	0	0	0
Total Tangible Assets	53 000	53 000	53 000	53 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	61 000	61 000	60 000	53 000
Stock	0	0	0	0
Total Investments	2 517 000	2 074 000	1 759 000	1 756 000
Cash, Bank	691 000	887 000	574 000	7 000
Total Current Assets	3 343 000	3 093 000	2 359 000	1 786 000
Total Assets	3 404 000	3 154 000	2 419 000	1 839 000
Total Equity	2 039 000	2 900 000	2 397 000	1 801 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	5 000
Creditors	5 000	3 000	0	4 000
Unpaid Taxes	54 000	57 000	1 000	4 000
Dividends	1 000 000	0	0	0
Other Current Debt	234 000	151 000	13 000	18 000
Total Current Debt	1 365 000	255 000	22 000	34 000
Total Equity and Debt	3 404 000	3 154 000	2 419 000	1 839 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,87 %	17,31 %	24,91 %	8,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	38,93 %	31,26 %	43,4 %	18,25 %
Current Ratio	2,45	12,13	107,23	52,53
Quick Ratio	2,45	12,13	107,23	52,53
Equity Ratio	0,6	0,92	0,99	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %