MSB EIENDOM AS

3760 NESLANDSVATN

Finances

Share Ownership

Return on Equity

55,53 %

Current Ratio

1,39

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	867 000	270 000	240 000	240 000
Net Income	517 000	133 000	70 000	78 000
Total Assets	1 489 000	1 606 000	1 622 000	1 676 000
Total Equity	931 000	414 000	281 000	211 000

Income (NOK)	2022	2021	2020	2019
Revenue	867 000	270 000	240 000	240 000
Expenditure	172 000	67 000	123 000	105 000
Operating Profit	695 000	203 000	117 000	136 000
Financial Income	0	0	0	0
Financial Costs	32 000	32 000	28 000	35 000
Financial Balance	−32 000	−32 000	−28 000	−35 000
Earnings Before Tax	663 000	171 000	90 000	101 000
Tax	146 000	38 000	20 000	22 000
Net Income	517 000	133 000	70 000	78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	865 000	1 536 000	1 576 000	1 619 000
Total Current Assets	623 000	70 000	45 000	57 000
Total Assets	1 489 000	1 606 000	1 622 000	1 676 000
Total Retained Equity	914 000	397 000	264 000	194 000
Total Equity	931 000	414 000	281 000	211 000
Total Long-Term Debt	110 000	738 000	603 000	723 000
Total Current Debt	447 000	454 000	737 000	741 000
Total Equity and Debt	1 489 000	1 606 000	1 622 000	1 676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	867 000	270 000	240 000	240 000
Revenue	867 000	270 000	240 000	240 000
Cost of Goods Sold	30 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	43 000	43 000	43 000	43 000
Impairment	0	0	0	0
Expenditure	172 000	67 000	123 000	105 000
Operating Profit	695 000	203 000	117 000	136 000
Financial Income	0	0	0	0
Financial Costs	32 000	32 000	28 000	35 000
Financial Balance	−32 000	−32 000	−28 000	−35 000
Dividends	0	0	0	0
Net Income	517 000	133 000	70 000	78 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	3 000	0	0
Real Eastate	865 000	1 534 000	1 576 000	1 619 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	865 000	1 534 000	1 576 000	1 619 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	865 000	1 536 000	1 576 000	1 619 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	623 000	70 000	0	12 000
Total Current Assets	623 000	70 000	45 000	57 000
Total Assets	1 489 000	1 606 000	1 622 000	1 676 000
Total Equity	931 000	414 000	281 000	211 000
Short-Term Group Debt	406 000	406 000	406 000	406 000
Total Long-Term Debt	110 000	738 000	603 000	723 000
Creditors	8 000	2 000	221 000	219 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	5 000	88 000	93 000
Total Current Debt	447 000	454 000	737 000	741 000
Total Equity and Debt	1 489 000	1 606 000	1 622 000	1 676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,53 %	32,13 %	24,91 %	36,97 %
Debt-to-Equity Ratio	0,12	1,78	2,15	3,43
Operating Profit Margin	80,16 %	75,19 %	48,75 %	56,67 %
Current Ratio	1,39	0,15	0,06	0,08
Quick Ratio	1,39	0,15	0,06	0,08
Equity Ratio	0,63	0,26	0,17	0,13
Gross Profit Margin	96,54 %	100 %	100 %	100 %