MUSEUMSGT. 3 AS

7900 RØRVIK

Finances

Share Ownership

Return on Equity

2,49 %

Current Ratio

0,01

Debt-to-Equity Ratio

−3,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	162 000	168 000	162 000	85 000
Net Income	−9 000	−7 000	−4 000	−63 000
Total Assets	2 094 000	2 087 000	2 093 000	2 087 000
Total Equity	−362 000	−353 000	−346 000	−342 000

Income (NOK)	2022	2021	2020	2019
Revenue	162 000	168 000	162 000	85 000
Expenditure	72 000	88 000	72 000	65 000
Operating Profit	90 000	80 000	90 000	20 000
Financial Income	0	0	0	0
Financial Costs	101 000	89 000	95 000	101 000
Financial Balance	−101 000	−89 000	−95 000	−101 000
Earnings Before Tax	−11 000	−9 000	−5 000	−81 000
Tax	−2 000	−2 000	−1 000	−18 000
Net Income	−9 000	−7 000	−4 000	−63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 080 000	2 077 000	2 075 000	2 074 000
Total Current Assets	14 000	10 000	18 000	13 000
Total Assets	2 094 000	2 087 000	2 093 000	2 087 000
Total Retained Equity	−462 000	−453 000	−446 000	−442 000
Total Equity	−362 000	−353 000	−346 000	−342 000
Total Long-Term Debt	1 190 000	1 252 000	1 378 000	1 472 000
Total Current Debt	1 266 000	1 189 000	1 061 000	957 000
Total Equity and Debt	2 094 000	2 087 000	2 093 000	2 087 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	162 000	168 000	162 000	85 000
Revenue	162 000	168 000	162 000	85 000
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	72 000	88 000	72 000	65 000
Operating Profit	90 000	80 000	90 000	20 000
Financial Income	0	0	0	0
Financial Costs	101 000	89 000	95 000	101 000
Financial Balance	−101 000	−89 000	−95 000	−101 000
Dividends	0	0	0	0
Net Income	−9 000	−7 000	−4 000	−63 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	120 000	117 000	115 000	114 000
Real Eastate	1 960 000	1 960 000	1 960 000	1 960 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 960 000	1 960 000	1 960 000	1 960 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 080 000	2 077 000	2 075 000	2 074 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	7 000	10 000	0
Total Current Assets	14 000	10 000	18 000	13 000
Total Assets	2 094 000	2 087 000	2 093 000	2 087 000
Total Equity	−362 000	−353 000	−346 000	−342 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 190 000	1 252 000	1 378 000	1 472 000
Creditors	3 000	−3 000	−3 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 262 000	1 191 000	1 064 000	956 000
Total Current Debt	1 266 000	1 189 000	1 061 000	957 000
Total Equity and Debt	2 094 000	2 087 000	2 093 000	2 087 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,49 %	1,98 %	1,16 %	18,42 %
Debt-to-Equity Ratio	−3,29	−3,55	−3,98	−4,3
Operating Profit Margin	55,56 %	47,62 %	55,56 %	23,53 %
Current Ratio	0,01	0,01	0,02	0,01
Quick Ratio	0,01	0,01	0,02	0,01
Equity Ratio	−0,17	−0,17	−0,17	−0,16
Gross Profit Margin	100 %	100 %	100 %	100 %