MACPOINT CONSULT AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

869,23 %

Current Ratio

0,89

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	194 000	368 000	391 000	431 000
Net Income	−113 000	67 000	71 000	26 000
Total Assets	98 000	247 000	314 000	289 000
Total Equity	−13 000	100 000	100 000	147 000

Income (NOK)	2022	2021	2020	2019
Revenue	194 000	368 000	391 000	431 000
Expenditure	315 000	283 000	303 000	397 000
Operating Profit	−121 000	85 000	88 000	34 000
Financial Income	0	2 000	4 000	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	2 000	4 000	0
Earnings Before Tax	−121 000	87 000	92 000	34 000
Tax	−8 000	20 000	21 000	7 000
Net Income	−113 000	67 000	71 000	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	6 000	16 000	27 000
Total Current Assets	98 000	241 000	298 000	263 000
Total Assets	98 000	247 000	314 000	289 000
Total Retained Equity	−113 000	0	0	47 000
Total Equity	−13 000	100 000	100 000	147 000
Total Long-Term Debt	0	8 000	10 000	21 000
Total Current Debt	110 000	138 000	204 000	121 000
Total Equity and Debt	98 000	247 000	314 000	289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	194 000	368 000	391 000	431 000
Other Income	0	0	0	0
Revenue	194 000	368 000	391 000	431 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 000	6 000	9 000	8 000
Depreciation	6 000	11 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	315 000	283 000	303 000	397 000
Operating Profit	−121 000	85 000	88 000	34 000
Financial Income	0	2 000	4 000	1 000
Financial Costs	0	0	0	1 000
Financial Balance	0	2 000	4 000	0
Dividends	0	67 000	118 000	0
Net Income	−113 000	67 000	71 000	26 000

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	6 000	16 000	27 000
Total Tangible Assets	0	6 000	16 000	27 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	6 000	16 000	27 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	85 000	82 000	113 000	125 000
Total Current Assets	98 000	241 000	298 000	263 000
Total Assets	98 000	247 000	314 000	289 000
Total Equity	−13 000	100 000	100 000	147 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	8 000	10 000	21 000
Creditors	69 000	3 000	1 000	4 000
Unpaid Taxes	28 000	46 000	53 000	7 000
Dividends	0	67 000	118 000	0
Other Current Debt	14 000	0	0	97 000
Total Current Debt	110 000	138 000	204 000	121 000
Total Equity and Debt	98 000	247 000	314 000	289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	869,23 %	67 %	71 %	17,69 %
Debt-to-Equity Ratio	−0	0,08	0,1	0,14
Operating Profit Margin	−62,37 %	23,1 %	22,51 %	7,89 %
Current Ratio	0,89	1,75	1,46	2,17
Quick Ratio	0,89	1,75	1,46	2,17
Equity Ratio	−0,13	0,4	0,32	0,51
Gross Profit Margin	100 %	100 %	100 %	100 %