MAGNUSSEN BYGG AS

8006 BODØ

Finances

Share Ownership

Return on Equity

111,11 %

Current Ratio

0,78

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	440 000	632 000	741 000	578 000
Net Income	−40 000	125 000	−9 000	−55 000
Total Assets	266 000	103 000	18 000	7 000
Total Equity	−36 000	4 000	−121 000	−112 000

Income (NOK)	2022	2021	2020	2019
Revenue	440 000	632 000	741 000	578 000
Expenditure	480 000	508 000	749 000	633 000
Operating Profit	−39 000	125 000	−9 000	−55 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−40 000	125 000	−9 000	−55 000
Tax	0	0	0	0
Net Income	−40 000	125 000	−9 000	−55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	0	0	0
Total Current Assets	237 000	103 000	18 000	7 000
Total Assets	266 000	103 000	18 000	7 000
Total Retained Equity	−66 000	−26 000	−151 000	−142 000
Total Equity	−36 000	4 000	−121 000	−112 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	302 000	99 000	139 000	119 000
Total Equity and Debt	266 000	103 000	18 000	7 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	440 000	632 000	741 000	578 000
Other Income	0	0	0	0
Revenue	440 000	632 000	741 000	578 000
Cost of Goods Sold	8 000	0	0	0
Salary Costs	438 000	477 000	722 000	594 000
Depreciation	1 000	0	0	0
Impairment	0	0	0	0
Expenditure	480 000	508 000	749 000	633 000
Operating Profit	−39 000	125 000	−9 000	−55 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	−40 000	125 000	−9 000	−55 000

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	30 000	0	0	0
Total Tangible Assets	30 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	206 000	96 000	12 000	7 000
Total Current Assets	237 000	103 000	18 000	7 000
Total Assets	266 000	103 000	18 000	7 000
Total Equity	−36 000	4 000	−121 000	−112 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	2 000	3 000	1 000
Unpaid Taxes	61 000	50 000	65 000	58 000
Dividends	0	0	0	0
Other Current Debt	240 000	46 000	71 000	61 000
Total Current Debt	302 000	99 000	139 000	119 000
Total Equity and Debt	266 000	103 000	18 000	7 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,11 %	3 125 %	7,44 %	49,11 %
Debt-to-Equity Ratio	−0	0	−0	−0
Operating Profit Margin	−8,86 %	19,78 %	−1,21 %	−9,52 %
Current Ratio	0,78	1,04	0,13	0,06
Quick Ratio	0,78	1,04	0,13	0,06
Equity Ratio	−0,14	0,04	−6,72	−16
Gross Profit Margin	98,18 %	100 %	100 %	100 %