MARCUS THRANESVEI 58 EIENDOM AS

0667 OSLO

Finances

Share Ownership

Return on Equity

47,51 %

Current Ratio

0,35

Debt-to-Equity Ratio

11,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 401 000	1 360 000	1 250 000	1 390 000
Net Income	449 000	382 000	299 000	551 000
Total Assets	12 935 000	13 184 000	13 123 000	13 074 000
Total Equity	945 000	676 000	573 000	629 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 401 000	1 360 000	1 250 000	1 390 000
Expenditure	398 000	426 000	412 000	378 000
Operating Profit	1 003 000	933 000	837 000	1 012 000
Financial Income	0	0	0	0
Financial Costs	404 000	421 000	421 000	271 000
Financial Balance	−404 000	−421 000	−421 000	−271 000
Earnings Before Tax	598 000	512 000	416 000	741 000
Tax	150 000	130 000	117 000	190 000
Net Income	449 000	382 000	299 000	551 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 530 000	12 622 000	12 714 000	12 846 000
Total Current Assets	405 000	562 000	408 000	229 000
Total Assets	12 935 000	13 184 000	13 123 000	13 074 000
Total Retained Equity	445 000	176 000	73 000	129 000
Total Equity	945 000	676 000	573 000	629 000
Total Long-Term Debt	10 839 000	10 774 000	11 174 000	11 574 000
Total Current Debt	1 152 000	1 734 000	1 376 000	871 000
Total Equity and Debt	12 935 000	13 184 000	13 123 000	13 074 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 401 000	1 360 000	1 250 000	1 390 000
Revenue	1 401 000	1 360 000	1 250 000	1 390 000
Cost of Goods Sold	117 000	155 000	114 000	94 000
Salary Costs	0	0	0	0
Depreciation	92 000	92 000	131 000	144 000
Impairment	0	0	0	0
Expenditure	398 000	426 000	412 000	378 000
Operating Profit	1 003 000	933 000	837 000	1 012 000
Financial Income	0	0	0	0
Financial Costs	404 000	421 000	421 000	271 000
Financial Balance	−404 000	−421 000	−421 000	−271 000
Dividends	0	0	0	0
Net Income	449 000	382 000	299 000	551 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 530 000	12 622 000	12 714 000	12 806 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	39 000
Total Tangible Assets	12 530 000	12 622 000	12 714 000	12 846 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 530 000	12 622 000	12 714 000	12 846 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	398 000	555 000	401 000	222 000
Total Current Assets	405 000	562 000	408 000	229 000
Total Assets	12 935 000	13 184 000	13 123 000	13 074 000
Total Equity	945 000	676 000	573 000	629 000
Short-Term Group Debt	1 044 000	1 679 000	1 321 000	865 000
Total Long-Term Debt	10 839 000	10 774 000	11 174 000	11 574 000
Creditors	9 000	4 000	39 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 152 000	1 734 000	1 376 000	871 000
Total Equity and Debt	12 935 000	13 184 000	13 123 000	13 074 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,51 %	56,51 %	52,18 %	87,6 %
Debt-to-Equity Ratio	11,47	15,94	19,5	18,4
Operating Profit Margin	71,59 %	68,6 %	66,96 %	72,81 %
Current Ratio	0,35	0,32	0,3	0,26
Quick Ratio	0,35	0,32	0,3	0,26
Equity Ratio	0,07	0,05	0,04	0,05
Gross Profit Margin	91,65 %	88,6 %	90,88 %	93,24 %