MAX PULS FITNESS AS

7041 TRONDHEIM

Finances

Share Ownership

Return on Equity

2 175 %

Current Ratio

0,28

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 694 000	3 584 000	4 261 000	4 811 000
Net Income	−87 000	51 000	283 000	661 000
Total Assets	1 402 000	2 041 000	1 629 000	1 315 000
Total Equity	−4 000	83 000	32 000	−244 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 694 000	3 584 000	4 261 000	4 811 000
Expenditure	2 843 000	3 422 000	3 954 000	4 133 000
Operating Profit	−148 000	162 000	307 000	677 000
Financial Income	0	0	0	2 000
Financial Costs	7 000	44 000	23 000	17 000
Financial Balance	−7 000	−44 000	−23 000	−15 000
Earnings Before Tax	−155 000	118 000	284 000	661 000
Tax	−68 000	67 000	1 000	0
Net Income	−87 000	51 000	283 000	661 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 008 000	1 348 000	1 179 000	1 010 000
Total Current Assets	394 000	693 000	450 000	305 000
Total Assets	1 402 000	2 041 000	1 629 000	1 315 000
Total Retained Equity	−107 000	−20 000	−71 000	−347 000
Total Equity	−4 000	83 000	32 000	−244 000
Total Long-Term Debt	0	65 000	−2 000	14 000
Total Current Debt	1 406 000	1 893 000	1 599 000	1 546 000
Total Equity and Debt	1 402 000	2 041 000	1 629 000	1 315 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 656 000	3 103 000	3 565 000	4 752 000
Other Income	38 000	480 000	696 000	58 000
Revenue	2 694 000	3 584 000	4 261 000	4 811 000
Cost of Goods Sold	124 000	113 000	228 000	223 000
Salary Costs	866 000	905 000	1 369 000	2 047 000
Depreciation	343 000	19 000	19 000	74 000
Impairment	0	0	0	0
Expenditure	2 843 000	3 422 000	3 954 000	4 133 000
Operating Profit	−148 000	162 000	307 000	677 000
Financial Income	0	0	0	2 000
Financial Costs	7 000	44 000	23 000	17 000
Financial Balance	−7 000	−44 000	−23 000	−15 000
Dividends	0	0	0	0
Net Income	−87 000	51 000	283 000	661 000

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	1 005 000	930 000	948 000	868 000
Fixtures	0	231 000	231 000	142 000
Total Tangible Assets	1 005 000	1 348 000	1 179 000	1 010 000
Total Fiancial Fixed Assets	3 000	0	0	0
Total Fixed Assets	1 008 000	1 348 000	1 179 000	1 010 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	0	8 000	0
Total Current Assets	394 000	693 000	450 000	305 000
Total Assets	1 402 000	2 041 000	1 629 000	1 315 000
Total Equity	−4 000	83 000	32 000	−244 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	65 000	−2 000	14 000
Creditors	379 000	985 000	666 000	579 000
Unpaid Taxes	82 000	129 000	90 000	199 000
Dividends	0	0	0	0
Other Current Debt	897 000	779 000	842 000	768 000
Total Current Debt	1 406 000	1 893 000	1 599 000	1 546 000
Total Equity and Debt	1 402 000	2 041 000	1 629 000	1 315 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 175 %	61,45 %	884,38 %	−270,9 %
Debt-to-Equity Ratio	−0	0,78	−0,06	−0,06
Operating Profit Margin	−5,49 %	4,52 %	7,2 %	14,07 %
Current Ratio	0,28	0,37	0,28	0,2
Quick Ratio	0,28	0,37	0,28	0,2
Equity Ratio	−0	0,04	0,02	−0,19
Gross Profit Margin	95,4 %	96,85 %	94,65 %	95,36 %