MNOR EIENDOM AS

7350 BUVIKA

Finances

Return on Equity

45,15 %

Current Ratio

0,38

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 282 000	930 000	321 000	447 000
Net Income	419 000	474 000	18 000	22 000
Total Assets	1 774 000	1 526 000	795 000	898 000
Total Equity	928 000	509 000	35 000	617 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 282 000	930 000	321 000	447 000
Expenditure	743 000	322 000	300 000	419 000
Operating Profit	539 000	608 000	20 000	28 000
Financial Income	0	0	2 000	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	2 000	0
Earnings Before Tax	538 000	608 000	22 000	28 000
Tax	118 000	134 000	5 000	6 000
Net Income	419 000	474 000	18 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 462 000	1 746 000	606 000	545 000
Total Current Assets	313 000	−220 000	190 000	353 000
Total Assets	1 774 000	1 526 000	795 000	898 000
Total Retained Equity	898 000	479 000	5 000	587 000
Total Equity	928 000	509 000	35 000	617 000
Total Long-Term Debt	22 000	19 000	0	2 000
Total Current Debt	824 000	998 000	761 000	279 000
Total Equity and Debt	1 774 000	1 526 000	795 000	898 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 262 000	930 000	310 000	443 000
Other Income	20 000	0	10 000	4 000
Revenue	1 282 000	930 000	321 000	447 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	11 000	9 000	7 000
Depreciation	31 000	58 000	0	4 000
Impairment	0	0	0	0
Expenditure	743 000	322 000	300 000	419 000
Operating Profit	539 000	608 000	20 000	28 000
Financial Income	0	0	2 000	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	2 000	0
Dividends	0	0	600 000	0
Net Income	419 000	474 000	18 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	38 000	38 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	201 000	672 000	0	9 000
Total Tangible Assets	239 000	710 000	0	9 000
Total Fiancial Fixed Assets	1 222 000	1 036 000	606 000	536 000
Total Fixed Assets	1 462 000	1 746 000	606 000	545 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	77 000	5 000	97 000	288 000
Total Current Assets	313 000	−220 000	190 000	353 000
Total Assets	1 774 000	1 526 000	795 000	898 000
Total Equity	928 000	509 000	35 000	617 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 000	19 000	0	2 000
Creditors	30 000	0	1 000	1 000
Unpaid Taxes	260 000	226 000	60 000	104 000
Dividends	0	0	600 000	0
Other Current Debt	419 000	658 000	93 000	167 000
Total Current Debt	824 000	998 000	761 000	279 000
Total Equity and Debt	1 774 000	1 526 000	795 000	898 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,15 %	93,12 %	51,43 %	3,57 %
Debt-to-Equity Ratio	0,02	0,04	0	0
Operating Profit Margin	42,04 %	65,38 %	6,23 %	6,26 %
Current Ratio	0,38	−0,22	0,25	1,27
Quick Ratio	0,38	−0,22	0,25	1,27
Equity Ratio	0,52	0,33	0,04	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %