MSI EIENDOM AS

1182 OSLO

Finances

Share Ownership

Return on Equity

8,62 %

Current Ratio

2,25

Debt-to-Equity Ratio

0,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 324 000	4 530 000	4 021 000	5 109 000
Net Income	1 555 000	1 747 000	1 224 000	1 644 000
Total Assets	33 630 000	34 803 000	34 780 000	35 561 000
Total Equity	18 045 000	16 490 000	14 743 000	13 519 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 324 000	4 530 000	4 021 000	5 109 000
Expenditure	1 554 000	1 442 000	1 530 000	2 114 000
Operating Profit	2 770 000	3 088 000	2 491 000	2 994 000
Financial Income	3 000	0	0	0
Financial Costs	708 000	819 000	922 000	925 000
Financial Balance	−705 000	−819 000	−922 000	−925 000
Earnings Before Tax	2 065 000	2 269 000	1 569 000	2 070 000
Tax	509 000	522 000	345 000	426 000
Net Income	1 555 000	1 747 000	1 224 000	1 644 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 836 000	33 135 000	34 468 000	33 875 000
Total Current Assets	1 794 000	1 669 000	312 000	1 687 000
Total Assets	33 630 000	34 803 000	34 780 000	35 561 000
Total Retained Equity	6 044 000	4 489 000	2 741 000	1 518 000
Total Equity	18 045 000	16 490 000	14 743 000	13 519 000
Total Long-Term Debt	14 787 000	17 609 000	19 642 000	21 130 000
Total Current Debt	798 000	704 000	395 000	913 000
Total Equity and Debt	33 630 000	34 803 000	34 780 000	35 561 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 324 000	4 530 000	4 021 000	5 109 000
Revenue	4 324 000	4 530 000	4 021 000	5 109 000
Cost of Goods Sold	0	0	24 000	582 000
Salary Costs	0	0	0	0
Depreciation	1 298 000	1 334 000	1 342 000	1 293 000
Impairment	0	0	0	0
Expenditure	1 554 000	1 442 000	1 530 000	2 114 000
Operating Profit	2 770 000	3 088 000	2 491 000	2 994 000
Financial Income	3 000	0	0	0
Financial Costs	708 000	819 000	922 000	925 000
Financial Balance	−705 000	−819 000	−922 000	−925 000
Dividends	0	0	0	0
Net Income	1 555 000	1 747 000	1 224 000	1 644 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 836 000	33 135 000	34 433 000	33 661 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	35 000	214 000
Total Tangible Assets	31 836 000	33 135 000	34 468 000	33 875 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	31 836 000	33 135 000	34 468 000	33 875 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 756 000	1 669 000	312 000	850 000
Total Current Assets	1 794 000	1 669 000	312 000	1 687 000
Total Assets	33 630 000	34 803 000	34 780 000	35 561 000
Total Equity	18 045 000	16 490 000	14 743 000	13 519 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 787 000	17 609 000	19 642 000	21 130 000
Creditors	109 000	0	0	108 000
Unpaid Taxes	180 000	161 000	27 000	291 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	133 000
Total Current Debt	798 000	704 000	395 000	913 000
Total Equity and Debt	33 630 000	34 803 000	34 780 000	35 561 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,62 %	10,59 %	8,3 %	12,16 %
Debt-to-Equity Ratio	0,82	1,07	1,33	1,56
Operating Profit Margin	64,06 %	68,17 %	61,95 %	58,6 %
Current Ratio	2,25	2,37	0,79	1,85
Quick Ratio	2,25	2,37	0,79	1,85
Equity Ratio	0,54	0,47	0,42	0,38
Gross Profit Margin	100 %	100 %	99,4 %	88,61 %