MUUSØRA BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

12,12 %

Current Ratio

5,99

Debt-to-Equity Ratio

2,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 187 000	3 205 000	3 139 000	3 091 000
Net Income	1 466 000	1 505 000	1 254 000	1 021 000
Total Assets	44 790 000	44 478 000	44 099 000	43 978 000
Total Equity	12 092 000	10 626 000	9 121 000	7 867 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 187 000	3 205 000	3 139 000	3 091 000
Expenditure	−1 038 000	−987 000	−1 111 000	−1 270 000
Operating Profit	2 150 000	2 218 000	2 028 000	1 821 000
Financial Income	21 000	30 000	9 000	17 000
Financial Costs	−704 000	−743 000	−783 000	−817 000
Financial Balance	725 000	773 000	792 000	834 000
Earnings Before Tax	1 466 000	1 505 000	1 254 000	1 021 000
Tax	0	0	0	0
Net Income	1 466 000	1 505 000	1 254 000	1 021 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 428 000	42 441 000	42 456 000	42 472 000
Total Current Assets	2 362 000	2 037 000	1 643 000	1 506 000
Total Assets	44 790 000	44 478 000	44 099 000	43 978 000
Total Retained Equity	12 092 000	10 626 000	9 121 000	7 867 000
Total Equity	12 092 000	10 626 000	9 121 000	7 867 000
Total Long-Term Debt	32 304 000	33 536 000	34 729 000	35 885 000
Total Current Debt	394 000	317 000	249 000	226 000
Total Equity and Debt	44 790 000	44 478 000	44 099 000	43 978 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 187 000	3 205 000	3 139 000	3 091 000
Revenue	3 187 000	3 205 000	3 139 000	3 091 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−61 000	−56 000	−50 000	−51 000
Depreciation	−13 000	−16 000	−16 000	−16 000
Impairment	0	0	0	0
Expenditure	−1 038 000	−987 000	−1 111 000	−1 270 000
Operating Profit	2 150 000	2 218 000	2 028 000	1 821 000
Financial Income	21 000	30 000	9 000	17 000
Financial Costs	−704 000	−743 000	−783 000	−817 000
Financial Balance	725 000	773 000	792 000	834 000
Dividends	0	0	0	0
Net Income	1 466 000	1 505 000	1 254 000	1 021 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	42 425 000	42 431 000	42 437 000	42 443 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 000	10 000	20 000	29 000
Total Tangible Assets	42 428 000	42 441 000	42 456 000	42 472 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	42 428 000	42 441 000	42 456 000	42 472 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 362 000	2 037 000	1 643 000	1 506 000
Total Current Assets	2 362 000	2 037 000	1 643 000	1 506 000
Total Assets	44 790 000	44 478 000	44 099 000	43 978 000
Total Equity	12 092 000	10 626 000	9 121 000	7 867 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	32 304 000	33 536 000	34 729 000	35 885 000
Creditors	278 000	189 000	144 000	115 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	116 000	128 000	105 000	111 000
Total Current Debt	394 000	317 000	249 000	226 000
Total Equity and Debt	44 790 000	44 478 000	44 099 000	43 978 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,12 %	14,16 %	13,75 %	12,98 %
Debt-to-Equity Ratio	2,67	3,16	3,81	4,56
Operating Profit Margin	67,46 %	69,2 %	64,61 %	58,91 %
Current Ratio	5,99	6,43	6,6	6,66
Quick Ratio	5,99	6,43	6,6	6,66
Equity Ratio	0,27	0,24	0,21	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %