MELBY EIENDOM AS

7320 FANNREM

Finances

Share Ownership

Return on Equity

21,79 %

Current Ratio

13,93

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	336 000	338 000	312 000	325 000
Net Income	178 000	189 000	213 000	−134 000
Total Assets	1 110 000	998 000	886 000	812 000
Total Equity	817 000	639 000	450 000	237 000

Income (NOK)	2022	2021	2020	2019
Revenue	336 000	338 000	312 000	325 000
Expenditure	113 000	98 000	85 000	450 000
Operating Profit	223 000	240 000	227 000	−126 000
Financial Income	3 000	2 000	1 000	1 000
Financial Costs	4 000	7 000	11 000	8 000
Financial Balance	−1 000	−5 000	−10 000	−7 000
Earnings Before Tax	222 000	235 000	217 000	−134 000
Tax	44 000	46 000	4 000	0
Net Income	178 000	189 000	213 000	−134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	357 000	362 000	366 000	371 000
Total Current Assets	752 000	636 000	519 000	442 000
Total Assets	1 110 000	998 000	886 000	812 000
Total Retained Equity	667 000	489 000	300 000	87 000
Total Equity	817 000	639 000	450 000	237 000
Total Long-Term Debt	239 000	309 000	429 000	549 000
Total Current Debt	54 000	50 000	7 000	27 000
Total Equity and Debt	1 110 000	998 000	886 000	812 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	336 000	338 000	312 000	325 000
Revenue	336 000	338 000	312 000	325 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	4 000	4 000	4 000	3 000
Impairment	0	0	0	0
Expenditure	113 000	98 000	85 000	450 000
Operating Profit	223 000	240 000	227 000	−126 000
Financial Income	3 000	2 000	1 000	1 000
Financial Costs	4 000	7 000	11 000	8 000
Financial Balance	−1 000	−5 000	−10 000	−7 000
Dividends	0	0	0	0
Net Income	178 000	189 000	213 000	−134 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	357 000	362 000	366 000	371 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	357 000	362 000	366 000	371 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	357 000	362 000	366 000	371 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	752 000	631 000	495 000	431 000
Total Current Assets	752 000	636 000	519 000	442 000
Total Assets	1 110 000	998 000	886 000	812 000
Total Equity	817 000	639 000	450 000	237 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	239 000	309 000	429 000	549 000
Creditors	7 000	1 000	0	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	3 000	3 000	23 000
Total Current Debt	54 000	50 000	7 000	27 000
Total Equity and Debt	1 110 000	998 000	886 000	812 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,79 %	29,58 %	47,33 %	−56,54 %
Debt-to-Equity Ratio	0,29	0,48	0,95	2,32
Operating Profit Margin	66,37 %	71,01 %	72,76 %	−38,77 %
Current Ratio	13,93	12,72	74,14	16,37
Quick Ratio	13,93	12,72	74,14	16,37
Equity Ratio	0,74	0,64	0,51	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %