MAJE AS

7224 MELHUS

Finances

Return on Equity

50,27 %

Current Ratio

3,58

Debt-to-Equity Ratio

1,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	826 000	826 000	0	0
Net Income	640 000	650 000	−33 000	−3 000
Total Assets	3 107 000	2 758 000	1 729 000	1 726 000
Total Equity	1 273 000	633 000	−17 000	16 000

Income (NOK)	2022	2021	2020	2019
Revenue	826 000	826 000	0	0
Expenditure	13 000	6 000	33 000	3 000
Operating Profit	813 000	820 000	−33 000	−3 000
Financial Income	7 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	7 000	0	0	0
Earnings Before Tax	821 000	820 000	−33 000	−3 000
Tax	181 000	170 000	0	0
Net Income	640 000	650 000	−33 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 725 000	1 725 000	1 725 000	1 725 000
Total Current Assets	1 382 000	1 033 000	4 000	1 000
Total Assets	3 107 000	2 758 000	1 729 000	1 726 000
Total Retained Equity	1 243 000	603 000	−47 000	−14 000
Total Equity	1 273 000	633 000	−17 000	16 000
Total Long-Term Debt	1 448 000	1 748 000	1 746 000	1 710 000
Total Current Debt	386 000	377 000	0	0
Total Equity and Debt	3 107 000	2 758 000	1 729 000	1 726 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	826 000	826 000	0	0
Other Income	0	0	0	0
Revenue	826 000	826 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	13 000	6 000	33 000	3 000
Operating Profit	813 000	820 000	−33 000	−3 000
Financial Income	7 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	7 000	0	0	0
Dividends	0	0	0	0
Net Income	640 000	650 000	−33 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
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	1 725 000	1 725 000	1 725 000	1 725 000
Total Fixed Assets	1 725 000	1 725 000	1 725 000	1 725 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	866 000	0	1 000	1 000
Total Current Assets	1 382 000	1 033 000	4 000	1 000
Total Assets	3 107 000	2 758 000	1 729 000	1 726 000
Total Equity	1 273 000	633 000	−17 000	16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 448 000	1 748 000	1 746 000	1 710 000
Creditors	3 000	0	0	0
Unpaid Taxes	203 000	207 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	386 000	377 000	0	0
Total Equity and Debt	3 107 000	2 758 000	1 729 000	1 726 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,27 %	102,69 %	194,12 %	−18,75 %
Debt-to-Equity Ratio	1,14	2,76	−102,71	106,88
Operating Profit Margin	98,43 %	99,27 %	-	-
Current Ratio	3,58	2,74	-	-
Quick Ratio	3,58	2,74	-	-
Equity Ratio	0,41	0,23	−0,01	0,01
Gross Profit Margin	100 %	100 %	-	-