MG EIENDOM AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

10,98 %

Current Ratio

1,83

Debt-to-Equity Ratio

0,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 964 000	1 878 000	1 750 000	1 260 000
Net Income	514 000	445 000	306 000	451 000
Total Assets	9 403 000	9 724 000	9 322 000	9 822 000
Total Equity	4 683 000	4 619 000	4 274 000	3 968 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 964 000	1 878 000	1 750 000	1 260 000
Expenditure	1 103 000	1 156 000	1 185 000	698 000
Operating Profit	861 000	723 000	565 000	562 000
Financial Income	9 000	7 000	9 000	19 000
Financial Costs	192 000	159 000	182 000	26 000
Financial Balance	−183 000	−152 000	−173 000	−7 000
Earnings Before Tax	678 000	570 000	393 000	555 000
Tax	164 000	125 000	86 000	104 000
Net Income	514 000	445 000	306 000	451 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 893 000	9 429 000	8 980 000	6 650 000
Total Current Assets	510 000	295 000	342 000	3 171 000
Total Assets	9 403 000	9 724 000	9 322 000	9 822 000
Total Retained Equity	4 593 000	4 079 000	3 634 000	3 328 000
Total Equity	4 683 000	4 619 000	4 274 000	3 968 000
Total Long-Term Debt	4 440 000	4 876 000	4 809 000	4 971 000
Total Current Debt	279 000	229 000	239 000	883 000
Total Equity and Debt	9 403 000	9 724 000	9 322 000	9 822 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 000	8 000	16 000	0
Other Income	1 960 000	1 870 000	1 734 000	1 260 000
Revenue	1 964 000	1 878 000	1 750 000	1 260 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	629 000	530 000	440 000	170 000
Impairment	0	0	0	0
Expenditure	1 103 000	1 156 000	1 185 000	698 000
Operating Profit	861 000	723 000	565 000	562 000
Financial Income	9 000	7 000	9 000	19 000
Financial Costs	192 000	159 000	182 000	26 000
Financial Balance	−183 000	−152 000	−173 000	−7 000
Dividends	0	0	0	0
Net Income	514 000	445 000	306 000	451 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 893 000	9 429 000	8 980 000	6 650 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 893 000	9 429 000	8 980 000	6 650 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 893 000	9 429 000	8 980 000	6 650 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	510 000	294 000	342 000	2 708 000
Total Current Assets	510 000	295 000	342 000	3 171 000
Total Assets	9 403 000	9 724 000	9 322 000	9 822 000
Total Equity	4 683 000	4 619 000	4 274 000	3 968 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 440 000	4 876 000	4 809 000	4 971 000
Creditors	48 000	58 000	130 000	790 000
Unpaid Taxes	54 000	43 000	26 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	279 000	229 000	239 000	883 000
Total Equity and Debt	9 403 000	9 724 000	9 322 000	9 822 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,98 %	9,63 %	7,16 %	11,37 %
Debt-to-Equity Ratio	0,95	1,06	1,13	1,25
Operating Profit Margin	43,84 %	38,5 %	32,29 %	44,6 %
Current Ratio	1,83	1,29	1,43	3,59
Quick Ratio	1,83	1,29	1,43	3,59
Equity Ratio	0,5	0,48	0,46	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %