MAESTRO EIENDOM AS

0278 OSLO

Finances

Share Ownership

Return on Equity

−144,23 %

Current Ratio

21,03

Debt-to-Equity Ratio

56,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	168 000	173 000	171 000	156 000
Net Income	−75 000	−74 000	−86 000	−114 000
Total Assets	3 001 000	3 041 000	3 075 000	3 177 000
Total Equity	52 000	49 000	44 000	53 000

Income (NOK)	2022	2021	2020	2019
Revenue	168 000	173 000	171 000	156 000
Expenditure	175 000	178 000	191 000	193 000
Operating Profit	−7 000	−4 000	−20 000	−37 000
Financial Income	0	0	0	0
Financial Costs	57 000	58 000	59 000	77 000
Financial Balance	−57 000	−58 000	−59 000	−77 000
Earnings Before Tax	−64 000	−63 000	−79 000	−114 000
Tax	11 000	11 000	8 000	0
Net Income	−75 000	−74 000	−86 000	−114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 307 000	2 420 000	2 533 000	2 645 000
Total Current Assets	694 000	621 000	542 000	532 000
Total Assets	3 001 000	3 041 000	3 075 000	3 177 000
Total Retained Equity	−1 129 000	−1 054 000	−981 000	−894 000
Total Equity	52 000	49 000	44 000	53 000
Total Long-Term Debt	2 916 000	2 959 000	3 001 000	3 092 000
Total Current Debt	33 000	33 000	30 000	33 000
Total Equity and Debt	3 001 000	3 041 000	3 075 000	3 177 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	168 000	173 000	171 000	156 000
Other Income	0	0	0	0
Revenue	168 000	173 000	171 000	156 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	113 000	113 000	113 000	113 000
Impairment	0	0	0	0
Expenditure	175 000	178 000	191 000	193 000
Operating Profit	−7 000	−4 000	−20 000	−37 000
Financial Income	0	0	0	0
Financial Costs	57 000	58 000	59 000	77 000
Financial Balance	−57 000	−58 000	−59 000	−77 000
Dividends	0	0	0	0
Net Income	−75 000	−74 000	−86 000	−114 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 307 000	2 420 000	2 533 000	2 645 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 307 000	2 420 000	2 533 000	2 645 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 307 000	2 420 000	2 533 000	2 645 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	582 000	521 000	442 000	382 000
Total Current Assets	694 000	621 000	542 000	532 000
Total Assets	3 001 000	3 041 000	3 075 000	3 177 000
Total Equity	52 000	49 000	44 000	53 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 916 000	2 959 000	3 001 000	3 092 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	33 000	33 000	30 000	33 000
Total Equity and Debt	3 001 000	3 041 000	3 075 000	3 177 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−144,23 %	−151,02 %	−195,45 %	−215,09 %
Debt-to-Equity Ratio	56,08	60,39	68,2	58,34
Operating Profit Margin	−4,17 %	−2,31 %	−11,7 %	−23,72 %
Current Ratio	21,03	18,82	18,07	16,12
Quick Ratio	21,03	18,82	18,07	16,12
Equity Ratio	0,02	0,02	0,01	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %