MUFFESERVICE AS

1475 FINSTADJORDET

Finances

Share Ownership

Return on Equity

−18,87 %

Current Ratio

0,57

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 293 000	1 415 000	1 414 000	1 287 000
Net Income	10 000	−123 000	22 000	324 000
Total Assets	117 000	597 000	779 000	984 000
Total Equity	−53 000	−64 000	60 000	38 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 293 000	1 415 000	1 414 000	1 287 000
Expenditure	1 264 000	1 444 000	1 383 000	871 000
Operating Profit	29 000	−29 000	32 000	416 000
Financial Income	2 000	0	0	0
Financial Costs	20 000	23 000	4 000	0
Financial Balance	−18 000	−23 000	−4 000	0
Earnings Before Tax	10 000	−51 000	28 000	416 000
Tax	0	72 000	6 000	91 000
Net Income	10 000	−123 000	22 000	324 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 000	402 000	582 000	72 000
Total Current Assets	97 000	195 000	197 000	912 000
Total Assets	117 000	597 000	779 000	984 000
Total Retained Equity	−83 000	−94 000	30 000	8 000
Total Equity	−53 000	−64 000	60 000	38 000
Total Long-Term Debt	0	369 000	400 000	0
Total Current Debt	170 000	292 000	319 000	946 000
Total Equity and Debt	117 000	597 000	779 000	984 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 248 000	1 415 000	1 412 000	1 227 000
Other Income	45 000	0	3 000	60 000
Revenue	1 293 000	1 415 000	1 414 000	1 287 000
Cost of Goods Sold	1 000	0	0	0
Salary Costs	913 000	1 113 000	1 025 000	637 000
Depreciation	80 000	108 000	128 000	0
Impairment	0	0	0	0
Expenditure	1 264 000	1 444 000	1 383 000	871 000
Operating Profit	29 000	−29 000	32 000	416 000
Financial Income	2 000	0	0	0
Financial Costs	20 000	23 000	4 000	0
Financial Balance	−18 000	−23 000	−4 000	0
Dividends	0	0	0	300 000
Net Income	10 000	−123 000	22 000	324 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	72 000	72 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	19 000	402 000	510 000	0
Total Tangible Assets	19 000	402 000	510 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 000	402 000	582 000	72 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	97 000	12 000	31 000	741 000
Total Current Assets	97 000	195 000	197 000	912 000
Total Assets	117 000	597 000	779 000	984 000
Total Equity	−53 000	−64 000	60 000	38 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	369 000	400 000	0
Creditors	7 000	2 000	5 000	17 000
Unpaid Taxes	96 000	155 000	141 000	349 000
Dividends	0	0	0	300 000
Other Current Debt	67 000	134 000	167 000	189 000
Total Current Debt	170 000	292 000	319 000	946 000
Total Equity and Debt	117 000	597 000	779 000	984 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−18,87 %	192,19 %	36,67 %	852,63 %
Debt-to-Equity Ratio	−0	−5,77	6,67	0
Operating Profit Margin	2,24 %	−2,05 %	2,26 %	32,32 %
Current Ratio	0,57	0,67	0,62	0,96
Quick Ratio	0,57	0,67	0,62	0,96
Equity Ratio	−0,45	−0,11	0,08	0,04
Gross Profit Margin	99,92 %	100 %	100 %	100 %