MUSKEDUNDER AS

0786 OSLO

Finances

Share Ownership

Return on Equity

7,37 %

Current Ratio

2,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 032 000	1 110 000	1 069 000	1 010 000
Net Income	39 000	226 000	188 000	172 000
Total Assets	808 000	1 562 000	1 354 000	1 108 000
Total Equity	529 000	490 000	864 000	676 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 032 000	1 110 000	1 069 000	1 010 000
Expenditure	982 000	820 000	828 000	789 000
Operating Profit	51 000	291 000	241 000	221 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	51 000	291 000	241 000	221 000
Tax	12 000	64 000	53 000	49 000
Net Income	39 000	226 000	188 000	172 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	808 000	1 562 000	1 354 000	1 108 000
Total Assets	808 000	1 562 000	1 354 000	1 108 000
Total Retained Equity	510 000	471 000	845 000	657 000
Total Equity	529 000	490 000	864 000	676 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	279 000	1 072 000	490 000	432 000
Total Equity and Debt	808 000	1 562 000	1 354 000	1 108 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 032 000	1 110 000	1 069 000	1 010 000
Other Income	0	0	0	0
Revenue	1 032 000	1 110 000	1 069 000	1 010 000
Cost of Goods Sold	0	0	0	0
Salary Costs	914 000	772 000	749 000	746 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	982 000	820 000	828 000	789 000
Operating Profit	51 000	291 000	241 000	221 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	600 000	0	212 000
Net Income	39 000	226 000	188 000	172 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	617 000	1 347 000	810 000	864 000
Total Current Assets	808 000	1 562 000	1 354 000	1 108 000
Total Assets	808 000	1 562 000	1 354 000	1 108 000
Total Equity	529 000	490 000	864 000	676 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	5 000	11 000	10 000	10 000
Unpaid Taxes	165 000	326 000	303 000	301 000
Dividends	0	600 000	0	212 000
Other Current Debt	98 000	672 000	124 000	72 000
Total Current Debt	279 000	1 072 000	490 000	432 000
Total Equity and Debt	808 000	1 562 000	1 354 000	1 108 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,37 %	46,12 %	21,76 %	25,44 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,94 %	26,22 %	22,54 %	21,88 %
Current Ratio	2,9	1,46	2,76	2,56
Quick Ratio	2,9	1,46	2,76	2,56
Equity Ratio	0,65	0,31	0,64	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %