MB EIENDOMSSERVICE AS

7234 LER

Finances

Share Ownership

Return on Equity

302,33 %

Current Ratio

0,21

Debt-to-Equity Ratio

−0

Key figures (NOK)	2021	2020	2019	2018
Revenue	631 000	1 349 000	315 000	0
Net Income	−130 000	18 000	40 000	0
Total Assets	28 000	215 000	52 000	29 000
Total Equity	−43 000	87 000	69 000	29 000

Income (NOK)	2021	2020	2019
Revenue	631 000	1 349 000	315 000
Expenditure	756 000	1 313 000	263 000
Operating Profit	−125 000	36 000	52 000
Financial Income	0	0	0
Financial Costs	6 000	13 000	0
Financial Balance	−6 000	−13 000	0
Earnings Before Tax	−130 000	23 000	52 000
Tax	0	5 000	11 000
Net Income	−130 000	18 000	40 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	13 000	13 000	0	0
Total Current Assets	15 000	203 000	52 000	29 000
Total Assets	28 000	215 000	52 000	29 000
Total Retained Equity	−72 000	58 000	40 000	0
Total Equity	−43 000	87 000	69 000	29 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	71 000	128 000	−18 000	0
Total Equity and Debt	28 000	215 000	52 000	29 000

Cash flow (NOK)	2021	2020	2019
Sales Income	631 000	1 349 000	315 000
Other Income	0	0	0
Revenue	631 000	1 349 000	315 000
Cost of Goods Sold	300 000	655 000	263 000
Salary Costs	275 000	370 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	756 000	1 313 000	263 000
Operating Profit	−125 000	36 000	52 000
Financial Income	0	0	0
Financial Costs	6 000	13 000	0
Financial Balance	−6 000	−13 000	0
Dividends	0	0	0
Net Income	−130 000	18 000	40 000

Balance details (NOK)	2021	2020	2019	2018
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	13 000	13 000	0	0
Total Fixed Assets	13 000	13 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 000	136 000	52 000	29 000
Total Current Assets	15 000	203 000	52 000	29 000
Total Assets	28 000	215 000	52 000	29 000
Total Equity	−43 000	87 000	69 000	29 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	42 000	38 000	0	0
Unpaid Taxes	5 000	63 000	0	0
Dividends	0	0	0	0
Other Current Debt	19 000	11 000	−29 000	0
Total Current Debt	71 000	128 000	−18 000	0
Total Equity and Debt	28 000	215 000	52 000	29 000

Financial indicators	2021	2020	2019	2018
Return on Equity	302,33 %	20,69 %	57,97 %	0 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−19,81 %	2,67 %	16,51 %	-
Current Ratio	0,21	1,59	−2,89	-
Quick Ratio	0,21	1,59	−2,89	-
Equity Ratio	−1,54	0,4	1,33	1
Gross Profit Margin	52,46 %	51,45 %	16,51 %	-