MSK EIENDOM AS

7355 EGGKLEIVA

Finances

Share Ownership

Return on Equity

7,49 %

Current Ratio

Debt-to-Equity Ratio

1,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	80 000	72 000	81 000	73 000
Net Income	14 000	6 000	13 000	4 000
Total Assets	561 000	576 000	604 000	621 000
Total Equity	187 000	173 000	167 000	155 000

Income (NOK)	2022	2021	2020	2019
Revenue	80 000	72 000	81 000	73 000
Expenditure	44 000	47 000	45 000	46 000
Operating Profit	36 000	25 000	37 000	27 000
Financial Income	0	0	0	0
Financial Costs	18 000	18 000	21 000	23 000
Financial Balance	−18 000	−18 000	−21 000	−23 000
Earnings Before Tax	18 000	7 000	15 000	4 000
Tax	4 000	2 000	3 000	0
Net Income	14 000	6 000	13 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	537 000	559 000	582 000	607 000
Total Current Assets	24 000	17 000	22 000	14 000
Total Assets	561 000	576 000	604 000	621 000
Total Retained Equity	30 000	16 000	10 000	−3 000
Total Equity	187 000	173 000	167 000	155 000
Total Long-Term Debt	367 000	400 000	432 000	464 000
Total Current Debt	6 000	4 000	5 000	2 000
Total Equity and Debt	561 000	576 000	604 000	621 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	80 000	72 000	81 000	73 000
Other Income	0	0	0	0
Revenue	80 000	72 000	81 000	73 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	22 000	23 000	24 000	25 000
Impairment	0	0	0	0
Expenditure	44 000	47 000	45 000	46 000
Operating Profit	36 000	25 000	37 000	27 000
Financial Income	0	0	0	0
Financial Costs	18 000	18 000	21 000	23 000
Financial Balance	−18 000	−18 000	−21 000	−23 000
Dividends	0	0	0	0
Net Income	14 000	6 000	13 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	537 000	559 000	582 000	607 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	537 000	559 000	582 000	607 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	537 000	559 000	582 000	607 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	17 000	21 000	17 000
Total Current Assets	24 000	17 000	22 000	14 000
Total Assets	561 000	576 000	604 000	621 000
Total Equity	187 000	173 000	167 000	155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	367 000	400 000	432 000	464 000
Creditors	2 000	2 000	2 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	6 000	4 000	5 000	2 000
Total Equity and Debt	561 000	576 000	604 000	621 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,49 %	3,47 %	7,78 %	2,58 %
Debt-to-Equity Ratio	1,96	2,31	2,59	2,99
Operating Profit Margin	45 %	34,72 %	45,68 %	36,99 %
Current Ratio	4	4,25	4,4	7
Quick Ratio	4	4,25	4,4	7
Equity Ratio	0,33	0,3	0,28	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %