MAXGYM BUVIKA AS

7350 BUVIKA

Finances

Share Ownership

Return on Equity

−1,25 %

Current Ratio

6,35

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 455 000	1 284 000	1 164 000	1 380 000
Net Income	−6 000	−38 000	138 000	63 000
Total Assets	564 000	569 000	579 000	413 000
Total Equity	481 000	487 000	478 000	340 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 455 000	1 284 000	1 164 000	1 380 000
Expenditure	1 461 000	1 334 000	995 000	1 309 000
Operating Profit	−6 000	−51 000	169 000	71 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	−6 000	−51 000	168 000	71 000
Tax	0	−13 000	31 000	8 000
Net Income	−6 000	−38 000	138 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 000	55 000	73 000	60 000
Total Current Assets	527 000	514 000	506 000	353 000
Total Assets	564 000	569 000	579 000	413 000
Total Retained Equity	231 000	236 000	227 000	89 000
Total Equity	481 000	487 000	478 000	340 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	83 000	82 000	101 000	73 000
Total Equity and Debt	564 000	569 000	579 000	413 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 455 000	1 284 000	1 054 000	1 380 000
Other Income	0	0	110 000	0
Revenue	1 455 000	1 284 000	1 164 000	1 380 000
Cost of Goods Sold	0	11 000	0	0
Salary Costs	523 000	338 000	158 000	376 000
Depreciation	18 000	18 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	1 461 000	1 334 000	995 000	1 309 000
Operating Profit	−6 000	−51 000	169 000	71 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	−6 000	−38 000	138 000	63 000

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	37 000	55 000	73 000	60 000
Total Tangible Assets	37 000	55 000	73 000	60 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 000	55 000	73 000	60 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	139 000	84 000	11 000	98 000
Total Current Assets	527 000	514 000	506 000	353 000
Total Assets	564 000	569 000	579 000	413 000
Total Equity	481 000	487 000	478 000	340 000
Short-Term Group Debt	0	20 000	0	11 000
Total Long-Term Debt	0	0	0	0
Creditors	8 000	20 000	26 000	1 000
Unpaid Taxes	30 000	11 000	11 000	22 000
Dividends	0	0	0	0
Other Current Debt	44 000	31 000	33 000	30 000
Total Current Debt	83 000	82 000	101 000	73 000
Total Equity and Debt	564 000	569 000	579 000	413 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,25 %	−7,8 %	28,87 %	18,53 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−0,41 %	−3,97 %	14,52 %	5,14 %
Current Ratio	6,35	6,27	5,01	4,84
Quick Ratio	6,35	6,27	5,01	4,84
Equity Ratio	0,85	0,86	0,83	0,82
Gross Profit Margin	100 %	99,14 %	100 %	100 %