MBV-EIENDOM AS

2930 BAGN

Finances

Share Ownership

Return on Equity

12,66 %

Current Ratio

0,11

Debt-to-Equity Ratio

11,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	267 000	276 000	336 000	3 322 000
Net Income	20 000	56 000	50 000	−324 000
Total Assets	2 118 000	2 374 000	2 374 000	2 567 000
Total Equity	158 000	138 000	83 000	33 000

Income (NOK)	2022	2021	2020	2019
Revenue	267 000	276 000	336 000	3 322 000
Expenditure	151 000	166 000	176 000	3 652 000
Operating Profit	116 000	111 000	160 000	−330 000
Financial Income	3 000	3 000	2 000	5 000
Financial Costs	93 000	42 000	98 000	90 000
Financial Balance	−90 000	−39 000	−96 000	−85 000
Earnings Before Tax	26 000	71 000	64 000	−415 000
Tax	7 000	16 000	14 000	−91 000
Net Income	20 000	56 000	50 000	−324 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 097 000	2 202 000	2 317 000	2 354 000
Total Current Assets	21 000	172 000	58 000	213 000
Total Assets	2 118 000	2 374 000	2 374 000	2 567 000
Total Retained Equity	58 000	38 000	−17 000	−67 000
Total Equity	158 000	138 000	83 000	33 000
Total Long-Term Debt	1 768 000	1 874 000	1 512 000	1 566 000
Total Current Debt	192 000	362 000	779 000	968 000
Total Equity and Debt	2 118 000	2 374 000	2 374 000	2 567 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	267 000	247 000	−5 000	3 238 000
Other Income	0	29 000	341 000	84 000
Revenue	267 000	276 000	336 000	3 322 000
Cost of Goods Sold	0	−1 000	0	1 680 000
Salary Costs	0	0	−27 000	1 003 000
Depreciation	99 000	99 000	96 000	95 000
Impairment	0	0	0	0
Expenditure	151 000	166 000	176 000	3 652 000
Operating Profit	116 000	111 000	160 000	−330 000
Financial Income	3 000	3 000	2 000	5 000
Financial Costs	93 000	42 000	98 000	90 000
Financial Balance	−90 000	−39 000	−96 000	−85 000
Dividends	0	0	0	0
Net Income	20 000	56 000	50 000	−324 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	20 000	27 000	43 000	0
Real Eastate	2 068 000	2 163 000	2 259 000	2 354 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 000	12 000	15 000	0
Total Tangible Assets	2 077 000	2 176 000	2 274 000	2 354 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 097 000	2 202 000	2 317 000	2 354 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 000	151 000	0	18 000
Total Current Assets	21 000	172 000	58 000	213 000
Total Assets	2 118 000	2 374 000	2 374 000	2 567 000
Total Equity	158 000	138 000	83 000	33 000
Short-Term Group Debt	0	0	137 000	138 000
Total Long-Term Debt	1 768 000	1 874 000	1 512 000	1 566 000
Creditors	14 000	0	4 000	20 000
Unpaid Taxes	10 000	13 000	0	0
Dividends	0	0	0	0
Other Current Debt	169 000	349 000	307 000	481 000
Total Current Debt	192 000	362 000	779 000	968 000
Total Equity and Debt	2 118 000	2 374 000	2 374 000	2 567 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,66 %	40,58 %	60,24 %	−981,82 %
Debt-to-Equity Ratio	11,19	13,58	18,22	47,45
Operating Profit Margin	43,45 %	40,22 %	47,62 %	−9,93 %
Current Ratio	0,11	0,48	0,07	0,22
Quick Ratio	0,11	0,48	0,07	0,22
Equity Ratio	0,07	0,06	0,03	0,01
Gross Profit Margin	100 %	100,36 %	100 %	49,43 %