MAGUAN VEKST AS

3159 MELSOMVIK

Finances

Return on Equity

0 %

Current Ratio

Debt-to-Equity Ratio

0,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	0	0	1 901 000	18 000
Total Assets	5 152 000	4 755 000	6 937 000	5 196 000
Total Equity	3 050 000	3 050 000	3 050 000	3 049 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	44 000	43 000	32 000	24 000
Operating Profit	−44 000	−43 000	−32 000	−24 000
Financial Income	44 000	43 000	1 933 000	41 000
Financial Costs	0	0	0	0
Financial Balance	44 000	43 000	1 933 000	41 000
Earnings Before Tax	0	0	1 901 000	18 000
Tax	0	0	0	0
Net Income	0	0	1 901 000	18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 096 000	4 655 000	5 465 000	5 150 000
Total Current Assets	56 000	100 000	1 472 000	46 000
Total Assets	5 152 000	4 755 000	6 937 000	5 196 000
Total Retained Equity	1 050 000	1 050 000	1 050 000	1 049 000
Total Equity	3 050 000	3 050 000	3 050 000	3 049 000
Total Long-Term Debt	2 100 000	1 700 000	2 485 000	1 675 000
Total Current Debt	2 000	5 000	1 402 000	471 000
Total Equity and Debt	5 152 000	4 755 000	6 937 000	5 196 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
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	44 000	43 000	32 000	24 000
Operating Profit	−44 000	−43 000	−32 000	−24 000
Financial Income	44 000	43 000	1 933 000	41 000
Financial Costs	0	0	0	0
Financial Balance	44 000	43 000	1 933 000	41 000
Dividends	0	0	1 400 000	0
Net Income	0	0	1 901 000	18 000

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	5 096 000	4 655 000	5 465 000	5 150 000
Total Fixed Assets	5 096 000	4 655 000	5 465 000	5 150 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	56 000	39 000	4 000
Total Current Assets	56 000	100 000	1 472 000	46 000
Total Assets	5 152 000	4 755 000	6 937 000	5 196 000
Total Equity	3 050 000	3 050 000	3 050 000	3 049 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 100 000	1 700 000	2 485 000	1 675 000
Creditors	2 000	5 000	2 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	1 400 000	0
Other Current Debt	0	0	1 400 000	470 000
Total Current Debt	2 000	5 000	1 402 000	471 000
Total Equity and Debt	5 152 000	4 755 000	6 937 000	5 196 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	0 %	62,33 %	0,59 %
Debt-to-Equity Ratio	0,69	0,56	0,81	0,55
Operating Profit Margin	-	-	-	-
Current Ratio	28	20	1,05	0,1
Quick Ratio	28	20	1,05	0,1
Equity Ratio	0,59	0,64	0,44	0,59
Gross Profit Margin	-	-	-	-