MASTERPOINT AKUPUNKTUR BUVARP AS

3126 TØNSBERG

Finances

Share Ownership

Return on Equity

−55,88 %

Current Ratio

1,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	196 000	619 000	226 000	220 000
Net Income	−19 000	39 000	−86 000	50 000
Total Assets	71 000	82 000	42 000	146 000
Total Equity	34 000	53 000	14 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	196 000	619 000	226 000	220 000
Expenditure	202 000	578 000	308 000	158 000
Operating Profit	−18 000	41 000	−83 000	63 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 000	2 000	3 000	0
Financial Balance	−1 000	−2 000	−2 000	1 000
Earnings Before Tax	−19 000	39 000	−86 000	64 000
Tax	0	0	0	14 000
Net Income	−19 000	39 000	−86 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	71 000	82 000	42 000	146 000
Total Assets	71 000	82 000	42 000	146 000
Total Retained Equity	−66 000	−47 000	−86 000	0
Total Equity	34 000	53 000	14 000	100 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	38 000	30 000	28 000	46 000
Total Equity and Debt	71 000	82 000	42 000	146 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	196 000	619 000	226 000	220 000
Other Income	0	0	0	0
Revenue	196 000	619 000	226 000	220 000
Cost of Goods Sold	52 000	201 000	77 000	−26 000
Salary Costs	3 000	143 000	1 000	2 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	202 000	578 000	308 000	158 000
Operating Profit	−18 000	41 000	−83 000	63 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 000	2 000	3 000	0
Financial Balance	−1 000	−2 000	−2 000	1 000
Dividends	0	0	0	50 000
Net Income	−19 000	39 000	−86 000	50 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	56 000	69 000	120 000	85 000
Total Investments	0	0	0	0
Cash, Bank	−1 000	7 000	−82 000	42 000
Total Current Assets	71 000	82 000	42 000	146 000
Total Assets	71 000	82 000	42 000	146 000
Total Equity	34 000	53 000	14 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	0	7 000	0
Unpaid Taxes	9 000	5 000	13 000	5 000
Dividends	0	0	0	50 000
Other Current Debt	24 000	24 000	8 000	27 000
Total Current Debt	38 000	30 000	28 000	46 000
Total Equity and Debt	71 000	82 000	42 000	146 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−55,88 %	73,58 %	−614,29 %	50 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−9,18 %	6,62 %	−36,73 %	28,64 %
Current Ratio	1,87	2,73	1,5	3,17
Quick Ratio	−3,94	−2,1	−0,46	−3,74
Equity Ratio	0,48	0,65	0,33	0,68
Gross Profit Margin	73,47 %	67,53 %	65,93 %	111,82 %