M G EIENDOM AS

7336 MELDAL

Finances

Share Ownership

Return on Equity

16,33 %

Current Ratio

3,4

Debt-to-Equity Ratio

25,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	200 000	206 000	187 000	191 000
Net Income	8 000	11 000	3 000	2 000
Total Assets	1 348 000	1 430 000	1 502 000	1 572 000
Total Equity	49 000	42 000	30 000	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	200 000	206 000	187 000	191 000
Expenditure	126 000	139 000	116 000	118 000
Operating Profit	73 000	67 000	71 000	74 000
Financial Income	0	0	0	0
Financial Costs	65 000	56 000	68 000	72 000
Financial Balance	−65 000	−56 000	−68 000	−72 000
Earnings Before Tax	8 000	11 000	3 000	2 000
Tax	0	0	0	0
Net Income	8 000	11 000	3 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 202 000	1 279 000	1 356 000	1 408 000
Total Current Assets	146 000	151 000	146 000	163 000
Total Assets	1 348 000	1 430 000	1 502 000	1 572 000
Total Retained Equity	−252 000	−260 000	−271 000	−274 000
Total Equity	49 000	42 000	30 000	27 000
Total Long-Term Debt	1 255 000	1 342 000	1 430 000	1 486 000
Total Current Debt	43 000	47 000	41 000	59 000
Total Equity and Debt	1 348 000	1 430 000	1 502 000	1 572 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	200 000	206 000	187 000	191 000
Revenue	200 000	206 000	187 000	191 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	77 000	77 000	76 000	75 000
Impairment	0	0	0	0
Expenditure	126 000	139 000	116 000	118 000
Operating Profit	73 000	67 000	71 000	74 000
Financial Income	0	0	0	0
Financial Costs	65 000	56 000	68 000	72 000
Financial Balance	−65 000	−56 000	−68 000	−72 000
Dividends	0	0	0	0
Net Income	8 000	11 000	3 000	2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 178 000	1 250 000	1 322 000	1 394 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	29 000	34 000	14 000
Total Tangible Assets	1 201 000	1 279 000	1 356 000	1 408 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 202 000	1 279 000	1 356 000	1 408 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	130 000	129 000	135 000	152 000
Total Current Assets	146 000	151 000	146 000	163 000
Total Assets	1 348 000	1 430 000	1 502 000	1 572 000
Total Equity	49 000	42 000	30 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 255 000	1 342 000	1 430 000	1 486 000
Creditors	1 000	6 000	1 000	3 000
Unpaid Taxes	42 000	40 000	40 000	42 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	14 000
Total Current Debt	43 000	47 000	41 000	59 000
Total Equity and Debt	1 348 000	1 430 000	1 502 000	1 572 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,33 %	26,19 %	10 %	7,41 %
Debt-to-Equity Ratio	25,61	31,95	47,67	55,04
Operating Profit Margin	36,5 %	32,52 %	37,97 %	38,74 %
Current Ratio	3,4	3,21	3,56	2,76
Quick Ratio	3,4	3,21	3,56	2,76
Equity Ratio	0,04	0,03	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %