MS EIENDOM AS

9009 TROMSØ

Finances

Share Ownership

Return on Equity

4 966,67 %

Current Ratio

5,63

Debt-to-Equity Ratio

−1 344,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 000	113 000	160 000	137 000
Net Income	−149 000	−206 000	−142 000	−122 000
Total Assets	4 165 000	3 464 000	3 578 000	3 624 000
Total Equity	−3 000	−330 000	−124 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 000	113 000	160 000	137 000
Expenditure	240 000	188 000	168 000	117 000
Operating Profit	−189 000	−75 000	−9 000	20 000
Financial Income	0	0	0	0
Financial Costs	134 000	131 000	134 000	142 000
Financial Balance	−134 000	−131 000	−134 000	−142 000
Earnings Before Tax	−323 000	−206 000	−142 000	−122 000
Tax	−174 000	0	0	0
Net Income	−149 000	−206 000	−142 000	−122 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 406 000	3 423 000	3 508 000	3 594 000
Total Current Assets	760 000	40 000	70 000	30 000
Total Assets	4 165 000	3 464 000	3 578 000	3 624 000
Total Retained Equity	−629 000	−480 000	−274 000	−132 000
Total Equity	−3 000	−330 000	−124 000	18 000
Total Long-Term Debt	4 034 000	3 636 000	3 633 000	3 605 000
Total Current Debt	135 000	158 000	70 000	0
Total Equity and Debt	4 165 000	3 464 000	3 578 000	3 624 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	0	10 000	0
Other Income	1 000	113 000	150 000	137 000
Revenue	51 000	113 000	160 000	137 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	71 000	85 000	85 000	0
Impairment	0	0	0	0
Expenditure	240 000	188 000	168 000	117 000
Operating Profit	−189 000	−75 000	−9 000	20 000
Financial Income	0	0	0	0
Financial Costs	134 000	131 000	134 000	142 000
Financial Balance	−134 000	−131 000	−134 000	−142 000
Dividends	0	0	0	0
Net Income	−149 000	−206 000	−142 000	−122 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	53 000	0	0	0
Real Eastate	3 353 000	3 423 000	3 508 000	3 594 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 353 000	3 423 000	3 508 000	3 594 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 406 000	3 423 000	3 508 000	3 594 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	100 000	10 000	43 000	13 000
Total Current Assets	760 000	40 000	70 000	30 000
Total Assets	4 165 000	3 464 000	3 578 000	3 624 000
Total Equity	−3 000	−330 000	−124 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 034 000	3 636 000	3 633 000	3 605 000
Creditors	0	8 000	4 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	122 000	10 000	6 000	0
Total Current Debt	135 000	158 000	70 000	0
Total Equity and Debt	4 165 000	3 464 000	3 578 000	3 624 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4 966,67 %	62,42 %	114,52 %	−677,78 %
Debt-to-Equity Ratio	−1 344,67	−11,02	−29,3	200,28
Operating Profit Margin	−370,59 %	−66,37 %	−5,63 %	14,6 %
Current Ratio	5,63	0,25	1	-
Quick Ratio	5,63	0,25	1	-
Equity Ratio	−0	−0,1	−0,03	0
Gross Profit Margin	100 %	100 %	100 %	100 %