MUNKEGT 1 AS

0656 OSLO

Finances

Share Ownership

Return on Equity

32,25 %

Current Ratio

0,37

Debt-to-Equity Ratio

0,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 684 000	2 662 000	2 566 000	2 366 000
Net Income	1 080 000	715 000	693 000	318 000
Total Assets	7 510 000	7 147 000	7 551 000	7 304 000
Total Equity	3 349 000	3 269 000	3 254 000	3 360 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 684 000	2 662 000	2 566 000	2 366 000
Expenditure	1 223 000	1 685 000	1 608 000	1 875 000
Operating Profit	1 461 000	976 000	958 000	491 000
Financial Income	0	0	2 000	2 000
Financial Costs	76 000	59 000	71 000	86 000
Financial Balance	−76 000	−59 000	−69 000	−84 000
Earnings Before Tax	1 385 000	917 000	889 000	407 000
Tax	305 000	202 000	196 000	90 000
Net Income	1 080 000	715 000	693 000	318 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 691 000	6 726 000	6 798 000	7 014 000
Total Current Assets	818 000	421 000	753 000	290 000
Total Assets	7 510 000	7 147 000	7 551 000	7 304 000
Total Retained Equity	3 134 000	3 054 000	3 039 000	3 145 000
Total Equity	3 349 000	3 269 000	3 254 000	3 360 000
Total Long-Term Debt	1 969 000	2 071 000	2 197 000	2 504 000
Total Current Debt	2 191 000	1 807 000	2 100 000	1 441 000
Total Equity and Debt	7 510 000	7 147 000	7 551 000	7 304 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 684 000	2 662 000	2 566 000	2 366 000
Revenue	2 684 000	2 662 000	2 566 000	2 366 000
Cost of Goods Sold	0	0	0	0
Salary Costs	690 000	1 009 000	890 000	739 000
Depreciation	64 000	71 000	92 000	126 000
Impairment	0	0	0	0
Expenditure	1 223 000	1 685 000	1 608 000	1 875 000
Operating Profit	1 461 000	976 000	958 000	491 000
Financial Income	0	0	2 000	2 000
Financial Costs	76 000	59 000	71 000	86 000
Financial Balance	−76 000	−59 000	−69 000	−84 000
Dividends	1 000 000	700 000	800 000	0
Net Income	1 080 000	715 000	693 000	318 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 427 000	6 427 000	6 427 000	6 427 000
Machinery and Plant Facilities	264 000	299 000	371 000	448 000
Fixtures	0	0	0	15 000
Total Tangible Assets	6 691 000	6 726 000	6 798 000	6 890 000
Total Fiancial Fixed Assets	0	0	0	124 000
Total Fixed Assets	6 691 000	6 726 000	6 798 000	7 014 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	721 000	328 000	661 000	253 000
Total Current Assets	818 000	421 000	753 000	290 000
Total Assets	7 510 000	7 147 000	7 551 000	7 304 000
Total Equity	3 349 000	3 269 000	3 254 000	3 360 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 969 000	2 071 000	2 197 000	2 504 000
Creditors	1 000	0	1 000	6 000
Unpaid Taxes	173 000	136 000	138 000	144 000
Dividends	1 000 000	700 000	800 000	0
Other Current Debt	711 000	768 000	963 000	1 196 000
Total Current Debt	2 191 000	1 807 000	2 100 000	1 441 000
Total Equity and Debt	7 510 000	7 147 000	7 551 000	7 304 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,25 %	21,87 %	21,3 %	9,46 %
Debt-to-Equity Ratio	0,59	0,63	0,68	0,75
Operating Profit Margin	54,43 %	36,66 %	37,33 %	20,75 %
Current Ratio	0,37	0,23	0,36	0,2
Quick Ratio	0,37	0,23	0,36	0,2
Equity Ratio	0,45	0,46	0,43	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %