MAGNE ENGER CONSULTING AS

0565 OSLO

Finances

Return on Equity

42,13 %

Current Ratio

0,61

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 265 000	1 228 000	1 059 000	1 122 000
Net Income	1 149 000	1 375 000	947 000	1 027 000
Total Assets	3 730 000	3 297 000	3 671 000	3 889 000
Total Equity	2 727 000	2 578 000	2 903 000	2 756 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 265 000	1 228 000	1 059 000	1 122 000
Expenditure	116 000	103 000	112 000	220 000
Operating Profit	1 149 000	1 125 000	947 000	902 000
Financial Income	0	250 000	0	125 000
Financial Costs	0	0	0	0
Financial Balance	0	250 000	0	125 000
Earnings Before Tax	1 149 000	1 375 000	947 000	1 027 000
Tax	0	0	0	0
Net Income	1 149 000	1 375 000	947 000	1 027 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 128 000	3 128 000	3 128 000	3 128 000
Total Current Assets	602 000	169 000	544 000	761 000
Total Assets	3 730 000	3 297 000	3 671 000	3 889 000
Total Retained Equity	2 583 000	2 435 000	2 759 000	2 613 000
Total Equity	2 727 000	2 578 000	2 903 000	2 756 000
Total Long-Term Debt	20 000	20 000	20 000	20 000
Total Current Debt	983 000	699 000	749 000	1 113 000
Total Equity and Debt	3 730 000	3 297 000	3 671 000	3 889 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 133 000	1 087 000	915 000	985 000
Other Income	132 000	141 000	144 000	137 000
Revenue	1 265 000	1 228 000	1 059 000	1 122 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	116 000	103 000	112 000	220 000
Operating Profit	1 149 000	1 125 000	947 000	902 000
Financial Income	0	250 000	0	125 000
Financial Costs	0	0	0	0
Financial Balance	0	250 000	0	125 000
Dividends	800 000	500 000	600 000	900 000
Net Income	1 149 000	1 375 000	947 000	1 027 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 028 000	3 028 000	3 028 000	3 028 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 028 000	3 028 000	3 028 000	3 028 000
Total Fiancial Fixed Assets	100 000	100 000	100 000	100 000
Total Fixed Assets	3 128 000	3 128 000	3 128 000	3 128 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	465 000	46 000	231 000	714 000
Total Current Assets	602 000	169 000	544 000	761 000
Total Assets	3 730 000	3 297 000	3 671 000	3 889 000
Total Equity	2 727 000	2 578 000	2 903 000	2 756 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 000	20 000	20 000	20 000
Creditors	2 000	1 000	1 000	4 000
Unpaid Taxes	177 000	192 000	142 000	205 000
Dividends	800 000	500 000	600 000	900 000
Other Current Debt	5 000	5 000	5 000	4 000
Total Current Debt	983 000	699 000	749 000	1 113 000
Total Equity and Debt	3 730 000	3 297 000	3 671 000	3 889 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,13 %	53,34 %	32,62 %	37,26 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	90,83 %	91,61 %	89,42 %	80,39 %
Current Ratio	0,61	0,24	0,73	0,68
Quick Ratio	0,61	0,24	0,73	0,68
Equity Ratio	0,73	0,78	0,79	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %