MJÅVANN 13 D 4 AS

4628 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

8 %

Current Ratio

N/A

Debt-to-Equity Ratio

41,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	171 000	154 000	98 000	86 000
Net Income	4 000	34 000	2 000	−31 000
Total Assets	2 129 000	2 149 000	2 117 000	2 139 000
Total Equity	50 000	47 000	12 000	10 000

Income (NOK)	2022	2021	2020	2019
Revenue	171 000	154 000	98 000	86 000
Expenditure	167 000	118 000	90 000	116 000
Operating Profit	4 000	36 000	8 000	−31 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	6 000	0
Financial Balance	0	−2 000	−6 000	0
Earnings Before Tax	4 000	34 000	2 000	−31 000
Tax	0	0	0	0
Net Income	4 000	34 000	2 000	−31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 086 000	2 145 000	2 092 000	2 138 000
Total Current Assets	43 000	4 000	25 000	1 000
Total Assets	2 129 000	2 149 000	2 117 000	2 139 000
Total Retained Equity	20 000	17 000	−18 000	−20 000
Total Equity	50 000	47 000	12 000	10 000
Total Long-Term Debt	2 079 000	2 102 000	2 105 000	2 117 000
Total Current Debt	0	0	0	12 000
Total Equity and Debt	2 129 000	2 149 000	2 117 000	2 139 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	171 000	154 000	98 000	86 000
Other Income	0	0	0	0
Revenue	171 000	154 000	98 000	86 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	59 000	58 000	47 000	59 000
Impairment	0	0	0	0
Expenditure	167 000	118 000	90 000	116 000
Operating Profit	4 000	36 000	8 000	−31 000
Financial Income	0	0	0	0
Financial Costs	0	2 000	6 000	0
Financial Balance	0	−2 000	−6 000	0
Dividends	0	0	0	0
Net Income	4 000	34 000	2 000	−31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 086 000	2 145 000	2 092 000	2 138 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 086 000	2 145 000	2 092 000	2 138 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 086 000	2 145 000	2 092 000	2 138 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	4 000	25 000	1 000
Total Current Assets	43 000	4 000	25 000	1 000
Total Assets	2 129 000	2 149 000	2 117 000	2 139 000
Total Equity	50 000	47 000	12 000	10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 079 000	2 102 000	2 105 000	2 117 000
Creditors	0	0	0	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	8 000
Total Current Debt	0	0	0	12 000
Total Equity and Debt	2 129 000	2 149 000	2 117 000	2 139 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8 %	72,34 %	16,67 %	−310 %
Debt-to-Equity Ratio	41,58	44,72	175,42	211,7
Operating Profit Margin	2,34 %	23,38 %	8,16 %	−36,05 %
Current Ratio	-	-	-	0,08
Quick Ratio	-	-	-	0,08
Equity Ratio	0,02	0,02	0,01	0
Gross Profit Margin	100 %	100 %	100 %	100 %