MEDUSA HUSØY AS

3178 VÅLE

Finances

Share Ownership

Return on Equity

12,53 %

Current Ratio

1,04

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 461 000	1 391 000	1 372 000	1 343 000
Net Income	947 000	909 000	901 000	896 000
Total Assets	8 995 000	9 035 000	9 081 000	10 218 000
Total Equity	7 556 000	7 609 000	7 700 000	7 800 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 461 000	1 391 000	1 372 000	1 343 000
Expenditure	261 000	230 000	235 000	219 000
Operating Profit	1 200 000	1 161 000	1 136 000	1 123 000
Financial Income	15 000	4 000	19 000	25 000
Financial Costs	0	0	0	0
Financial Balance	15 000	4 000	19 000	25 000
Earnings Before Tax	1 214 000	1 165 000	1 155 000	1 148 000
Tax	267 000	256 000	254 000	253 000
Net Income	947 000	909 000	901 000	896 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 575 000	7 681 000	7 787 000	7 893 000
Total Current Assets	1 420 000	1 354 000	1 294 000	2 325 000
Total Assets	8 995 000	9 035 000	9 081 000	10 218 000
Total Retained Equity	2 746 000	2 798 000	2 889 000	2 989 000
Total Equity	7 556 000	7 609 000	7 700 000	7 800 000
Total Long-Term Debt	68 000	74 000	76 000	77 000
Total Current Debt	1 370 000	1 352 000	1 305 000	2 341 000
Total Equity and Debt	8 995 000	9 035 000	9 081 000	10 218 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 461 000	1 391 000	1 372 000	1 343 000
Revenue	1 461 000	1 391 000	1 372 000	1 343 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	106 000	106 000	106 000	106 000
Impairment	0	0	0	0
Expenditure	261 000	230 000	235 000	219 000
Operating Profit	1 200 000	1 161 000	1 136 000	1 123 000
Financial Income	15 000	4 000	19 000	25 000
Financial Costs	0	0	0	0
Financial Balance	15 000	4 000	19 000	25 000
Dividends	1 000 000	1 000 000	1 000 000	2 000 000
Net Income	947 000	909 000	901 000	896 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 575 000	7 681 000	7 787 000	7 893 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 575 000	7 681 000	7 787 000	7 893 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 575 000	7 681 000	7 787 000	7 893 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 417 000	1 352 000	1 278 000	2 321 000
Total Current Assets	1 420 000	1 354 000	1 294 000	2 325 000
Total Assets	8 995 000	9 035 000	9 081 000	10 218 000
Total Equity	7 556 000	7 609 000	7 700 000	7 800 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	68 000	74 000	76 000	77 000
Creditors	1 000	1 000	8 000	1 000
Unpaid Taxes	54 000	51 000	0	51 000
Dividends	1 000 000	1 000 000	1 000 000	2 000 000
Other Current Debt	42 000	42 000	41 000	36 000
Total Current Debt	1 370 000	1 352 000	1 305 000	2 341 000
Total Equity and Debt	8 995 000	9 035 000	9 081 000	10 218 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,53 %	11,95 %	11,7 %	11,49 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	82,14 %	83,47 %	82,8 %	83,62 %
Current Ratio	1,04	1	0,99	0,99
Quick Ratio	1,04	1	0,99	0,99
Equity Ratio	0,84	0,84	0,85	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %