MOER EIENDOM AS

3120 NØTTERØY

Finances

Share Ownership

Return on Equity

84,06 %

Current Ratio

0,02

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	456 000	410 000	390 000	403 000
Net Income	211 000	137 000	173 000	188 000
Total Assets	823 000	1 766 000	1 828 000	1 979 000
Total Equity	251 000	290 000	1 332 000	1 393 000

Income (NOK)	2022	2021	2020	2019
Revenue	456 000	410 000	390 000	403 000
Expenditure	185 000	235 000	167 000	160 000
Operating Profit	271 000	175 000	223 000	243 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	−1 000	−1 000	−1 000	−2 000
Earnings Before Tax	270 000	174 000	222 000	241 000
Tax	59 000	37 000	49 000	53 000
Net Income	211 000	137 000	173 000	188 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	815 000	1 743 000	410 000	410 000
Total Current Assets	8 000	23 000	1 418 000	1 569 000
Total Assets	823 000	1 766 000	1 828 000	1 979 000
Total Retained Equity	151 000	190 000	1 232 000	1 293 000
Total Equity	251 000	290 000	1 332 000	1 393 000
Total Long-Term Debt	90 000	101 000	115 000	132 000
Total Current Debt	482 000	1 375 000	381 000	455 000
Total Equity and Debt	823 000	1 766 000	1 828 000	1 979 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	456 000	410 000	390 000	403 000
Other Income	0	0	0	0
Revenue	456 000	410 000	390 000	403 000
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	185 000	235 000	167 000	160 000
Operating Profit	271 000	175 000	223 000	243 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	2 000
Financial Balance	−1 000	−1 000	−1 000	−2 000
Dividends	0	1 000 000	0	0
Net Income	211 000	137 000	173 000	188 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	410 000	410 000	410 000	410 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	410 000	410 000	410 000	410 000
Total Fiancial Fixed Assets	405 000	1 333 000	0	0
Total Fixed Assets	815 000	1 743 000	410 000	410 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 000	23 000	1 000	0
Total Current Assets	8 000	23 000	1 418 000	1 569 000
Total Assets	823 000	1 766 000	1 828 000	1 979 000
Total Equity	251 000	290 000	1 332 000	1 393 000
Short-Term Group Debt	409 000	304 000	0	0
Total Long-Term Debt	90 000	101 000	115 000	132 000
Creditors	39 000	50 000	58 000	57 000
Unpaid Taxes	33 000	15 000	22 000	24 000
Dividends	0	1 000 000	0	0
Other Current Debt	0	7 000	302 000	374 000
Total Current Debt	482 000	1 375 000	381 000	455 000
Total Equity and Debt	823 000	1 766 000	1 828 000	1 979 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,06 %	47,24 %	12,99 %	13,5 %
Debt-to-Equity Ratio	0,36	0,35	0,09	0,09
Operating Profit Margin	59,43 %	42,68 %	57,18 %	60,3 %
Current Ratio	0,02	0,02	3,72	3,45
Quick Ratio	0,02	0,02	3,72	3,45
Equity Ratio	0,3	0,16	0,73	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %