MAGNE KVISERUD AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

16,84 %

Current Ratio

0,36

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	528 000	526 000	501 000	547 000
Net Income	280 000	166 000	153 000	−423 000
Total Assets	2 416 000	2 457 000	2 506 000	2 579 000
Total Equity	1 663 000	1 383 000	1 217 000	1 064 000

Income (NOK)	2022	2021	2020	2019
Revenue	528 000	526 000	501 000	547 000
Expenditure	174 000	313 000	297 000	1 076 000
Operating Profit	354 000	213 000	204 000	−529 000
Financial Income	5 000	5 000	5 000	5 000
Financial Costs	0	5 000	12 000	18 000
Financial Balance	5 000	0	−7 000	−13 000
Earnings Before Tax	359 000	213 000	196 000	−542 000
Tax	79 000	47 000	43 000	−119 000
Net Income	280 000	166 000	153 000	−423 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 274 000	2 366 000	2 459 000	2 551 000
Total Current Assets	142 000	91 000	47 000	28 000
Total Assets	2 416 000	2 457 000	2 506 000	2 579 000
Total Retained Equity	1 613 000	1 333 000	1 167 000	1 014 000
Total Equity	1 663 000	1 383 000	1 217 000	1 064 000
Total Long-Term Debt	356 000	678 000	978 000	1 187 000
Total Current Debt	396 000	396 000	311 000	328 000
Total Equity and Debt	2 416 000	2 457 000	2 506 000	2 579 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	528 000	526 000	501 000	547 000
Revenue	528 000	526 000	501 000	547 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−229 000	0	0	250 000
Depreciation	92 000	92 000	92 000	92 000
Impairment	0	0	0	481 000
Expenditure	174 000	313 000	297 000	1 076 000
Operating Profit	354 000	213 000	204 000	−529 000
Financial Income	5 000	5 000	5 000	5 000
Financial Costs	0	5 000	12 000	18 000
Financial Balance	5 000	0	−7 000	−13 000
Dividends	0	0	0	0
Net Income	280 000	166 000	153 000	−423 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 237 000	2 314 000	2 391 000	2 467 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	51 000	67 000	83 000
Total Tangible Assets	2 273 000	2 365 000	2 458 000	2 550 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	2 274 000	2 366 000	2 459 000	2 551 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	142 000	89 000	47 000	28 000
Total Current Assets	142 000	91 000	47 000	28 000
Total Assets	2 416 000	2 457 000	2 506 000	2 579 000
Total Equity	1 663 000	1 383 000	1 217 000	1 064 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	356 000	678 000	978 000	1 187 000
Creditors	0	0	0	12 000
Unpaid Taxes	5 000	5 000	5 000	5 000
Dividends	0	0	0	0
Other Current Debt	391 000	391 000	306 000	310 000
Total Current Debt	396 000	396 000	311 000	328 000
Total Equity and Debt	2 416 000	2 457 000	2 506 000	2 579 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,84 %	12 %	12,57 %	−39,76 %
Debt-to-Equity Ratio	0,21	0,49	0,8	1,12
Operating Profit Margin	67,05 %	40,49 %	40,72 %	−96,71 %
Current Ratio	0,36	0,23	0,15	0,09
Quick Ratio	0,36	0,23	0,15	0,09
Equity Ratio	0,69	0,56	0,49	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %