MUSSLAND INTERNATIONAL CONSULTING AS

5414 STORD

Finances

Return on Equity

23,43 %

Current Ratio

8,7

Debt-to-Equity Ratio

−0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	110 000	62 000	193 000	116 000
Net Income	294 000	−152 000	−52 000	−111 000
Total Assets	1 047 000	1 650 000	1 765 000	1 990 000
Total Equity	1 255 000	961 000	1 113 000	1 165 000

Income (NOK)	2022	2021	2020	2019
Revenue	110 000	62 000	193 000	116 000
Expenditure	281 000	214 000	262 000	227 000
Operating Profit	−171 000	−152 000	−69 000	−111 000
Financial Income	465 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	465 000	0	0	0
Earnings Before Tax	294 000	−152 000	−69 000	−111 000
Tax	0	0	−16 000	0
Net Income	294 000	−152 000	−52 000	−111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	665 000	1 322 000	1 404 000	1 507 000
Total Current Assets	383 000	327 000	362 000	483 000
Total Assets	1 047 000	1 650 000	1 765 000	1 990 000
Total Retained Equity	1 155 000	861 000	1 013 000	1 065 000
Total Equity	1 255 000	961 000	1 113 000	1 165 000
Total Long-Term Debt	−251 000	689 000	669 000	824 000
Total Current Debt	44 000	−1 000	−16 000	0
Total Equity and Debt	1 047 000	1 650 000	1 765 000	1 990 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	110 000	62 000	193 000	116 000
Other Income	0	0	0	0
Revenue	110 000	62 000	193 000	116 000
Cost of Goods Sold	50 000	0	0	0
Salary Costs	0	7 000	0	0
Depreciation	70 000	87 000	109 000	136 000
Impairment	0	0	0	0
Expenditure	281 000	214 000	262 000	227 000
Operating Profit	−171 000	−152 000	−69 000	−111 000
Financial Income	465 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	465 000	0	0	0
Dividends	0	0	0	0
Net Income	294 000	−152 000	−52 000	−111 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	279 000	348 000	435 000	544 000
Total Intangible Assets	279 000	348 000	435 000	544 000
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	386 000	974 000	968 000	963 000
Total Fixed Assets	665 000	1 322 000	1 404 000	1 507 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	41 000	72 000	101 000	19 000
Total Current Assets	383 000	327 000	362 000	483 000
Total Assets	1 047 000	1 650 000	1 765 000	1 990 000
Total Equity	1 255 000	961 000	1 113 000	1 165 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	−251 000	689 000	669 000	824 000
Creditors	46 000	2 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	44 000	−1 000	−16 000	0
Total Equity and Debt	1 047 000	1 650 000	1 765 000	1 990 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,43 %	−15,82 %	−4,67 %	−9,53 %
Debt-to-Equity Ratio	−0,2	0,72	0,6	0,71
Operating Profit Margin	−155,45 %	−245,16 %	−35,75 %	−95,69 %
Current Ratio	8,7	−327	−22,63	-
Quick Ratio	8,7	−327	−22,63	-
Equity Ratio	1,2	0,58	0,63	0,59
Gross Profit Margin	54,55 %	100 %	100 %	100 %