MAXI EIENDOM SKORPE AS

4200 SAUDA

Finances

Share Ownership

Return on Equity

26,74 %

Current Ratio

0,22

Debt-to-Equity Ratio

7,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 664 000	2 628 000	2 619 000	2 459 000
Net Income	184 000	285 000	41 000	−52 000
Total Assets	8 900 000	9 119 000	9 222 000	9 857 000
Total Equity	688 000	504 000	219 000	219 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 664 000	2 628 000	2 619 000	2 459 000
Expenditure	2 170 000	2 038 000	2 277 000	2 248 000
Operating Profit	494 000	591 000	342 000	211 000
Financial Income	11 000	11 000	11 000	11 000
Financial Costs	269 000	235 000	299 000	288 000
Financial Balance	−258 000	−224 000	−288 000	−277 000
Earnings Before Tax	236 000	366 000	54 000	−67 000
Tax	52 000	81 000	12 000	−15 000
Net Income	184 000	285 000	41 000	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 276 000	8 536 000	8 773 000	9 151 000
Total Current Assets	625 000	583 000	449 000	707 000
Total Assets	8 900 000	9 119 000	9 222 000	9 857 000
Total Retained Equity	587 000	403 000	118 000	118 000
Total Equity	688 000	504 000	219 000	219 000
Total Long-Term Debt	5 400 000	5 760 000	6 120 000	7 113 000
Total Current Debt	2 812 000	2 855 000	2 882 000	2 526 000
Total Equity and Debt	8 900 000	9 119 000	9 222 000	9 857 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 664 000	2 628 000	2 619 000	2 459 000
Revenue	2 664 000	2 628 000	2 619 000	2 459 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 080 000	1 083 000	1 072 000	1 053 000
Depreciation	258 000	257 000	404 000	479 000
Impairment	0	0	0	0
Expenditure	2 170 000	2 038 000	2 277 000	2 248 000
Operating Profit	494 000	591 000	342 000	211 000
Financial Income	11 000	11 000	11 000	11 000
Financial Costs	269 000	235 000	299 000	288 000
Financial Balance	−258 000	−224 000	−288 000	−277 000
Dividends	0	0	0	0
Net Income	184 000	285 000	41 000	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	391 000	393 000	389 000	364 000
Real Eastate	7 853 000	8 108 000	8 364 000	8 737 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	12 000	15 000	0	0
Total Tangible Assets	7 865 000	8 123 000	8 364 000	8 737 000
Total Fiancial Fixed Assets	20 000	20 000	20 000	50 000
Total Fixed Assets	8 276 000	8 536 000	8 773 000	9 151 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	478 000	217 000	377 000	634 000
Total Current Assets	625 000	583 000	449 000	707 000
Total Assets	8 900 000	9 119 000	9 222 000	9 857 000
Total Equity	688 000	504 000	219 000	219 000
Short-Term Group Debt	2 388 000	2 388 000	2 428 000	2 106 000
Total Long-Term Debt	5 400 000	5 760 000	6 120 000	7 113 000
Creditors	66 000	48 000	118 000	63 000
Unpaid Taxes	159 000	175 000	153 000	162 000
Dividends	0	0	0	0
Other Current Debt	151 000	158 000	158 000	172 000
Total Current Debt	2 812 000	2 855 000	2 882 000	2 526 000
Total Equity and Debt	8 900 000	9 119 000	9 222 000	9 857 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,74 %	56,55 %	18,72 %	−23,74 %
Debt-to-Equity Ratio	7,85	11,43	27,95	32,48
Operating Profit Margin	18,54 %	22,49 %	13,06 %	8,58 %
Current Ratio	0,22	0,2	0,16	0,28
Quick Ratio	0,22	0,2	0,16	0,28
Equity Ratio	0,08	0,06	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %