MAGNUS BARFOTSVEI EIENDOM AS

4610 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

0,46 %

Current Ratio

1,46

Debt-to-Equity Ratio

3,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 795 000	6 209 000	4 180 000	2 699 000
Net Income	96 000	1 614 000	−27 000	770 000
Total Assets	87 690 000	88 711 000	81 662 000	63 441 000
Total Equity	20 973 000	20 876 000	19 262 000	19 289 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 795 000	6 209 000	4 180 000	2 699 000
Expenditure	2 943 000	3 330 000	2 925 000	1 076 000
Operating Profit	2 852 000	2 878 000	1 255 000	1 623 000
Financial Income	0	4 000	3 000	3 000
Financial Costs	2 756 000	1 268 000	1 286 000	857 000
Financial Balance	−2 756 000	−1 264 000	−1 283 000	−854 000
Earnings Before Tax	96 000	1 614 000	−27 000	770 000
Tax	0	0	0	0
Net Income	96 000	1 614 000	−27 000	770 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	83 733 000	85 911 000	81 636 000	62 393 000
Total Current Assets	3 957 000	2 800 000	26 000	1 048 000
Total Assets	87 690 000	88 711 000	81 662 000	63 441 000
Total Retained Equity	793 000	696 000	−918 000	−891 000
Total Equity	20 973 000	20 876 000	19 262 000	19 289 000
Total Long-Term Debt	64 000 000	64 000 000	47 860 000	21 074 000
Total Current Debt	2 717 000	3 834 000	14 539 000	23 078 000
Total Equity and Debt	87 690 000	88 711 000	81 662 000	63 441 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 795 000	6 209 000	4 180 000	2 699 000
Revenue	5 795 000	6 209 000	4 180 000	2 699 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 178 000	2 026 000	1 975 000	820 000
Impairment	0	0	0	0
Expenditure	2 943 000	3 330 000	2 925 000	1 076 000
Operating Profit	2 852 000	2 878 000	1 255 000	1 623 000
Financial Income	0	4 000	3 000	3 000
Financial Costs	2 756 000	1 268 000	1 286 000	857 000
Financial Balance	−2 756 000	−1 264 000	−1 283 000	−854 000
Dividends	0	0	0	0
Net Income	96 000	1 614 000	−27 000	770 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	83 733 000	85 911 000	81 636 000	62 393 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	83 733 000	85 911 000	81 636 000	62 393 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	83 733 000	85 911 000	81 636 000	62 393 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 210 000	1 368 000	1 000	578 000
Total Current Assets	3 957 000	2 800 000	26 000	1 048 000
Total Assets	87 690 000	88 711 000	81 662 000	63 441 000
Total Equity	20 973 000	20 876 000	19 262 000	19 289 000
Short-Term Group Debt	2 580 000	0	0	0
Total Long-Term Debt	64 000 000	64 000 000	47 860 000	21 074 000
Creditors	16 000	181 000	228 000	4 475 000
Unpaid Taxes	9 000	0	67 000	0
Dividends	0	0	0	0
Other Current Debt	112 000	3 654 000	14 245 000	5 624 000
Total Current Debt	2 717 000	3 834 000	14 539 000	23 078 000
Total Equity and Debt	87 690 000	88 711 000	81 662 000	63 441 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,46 %	7,73 %	−0,14 %	3,99 %
Debt-to-Equity Ratio	3,05	3,07	2,48	1,09
Operating Profit Margin	49,21 %	46,35 %	30,02 %	60,13 %
Current Ratio	1,46	0,73	0	0,05
Quick Ratio	1,46	0,73	0	0,05
Equity Ratio	0,24	0,24	0,24	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %