MISVÆR EIENDOM AS

8100 MISVÆR

Finances

Share Ownership

Return on Equity

9,85 %

Current Ratio

0,79

Debt-to-Equity Ratio

4,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 311 000	1 232 000	1 204 000	851 000
Net Income	214 000	211 000	177 000	91 000
Total Assets	11 859 000	11 519 000	11 547 000	11 547 000
Total Equity	2 172 000	1 957 000	1 747 000	1 570 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 311 000	1 232 000	1 204 000	851 000
Expenditure	570 000	576 000	568 000	431 000
Operating Profit	742 000	657 000	635 000	420 000
Financial Income	0	0	0	0
Financial Costs	436 000	350 000	382 000	292 000
Financial Balance	−436 000	−350 000	−382 000	−292 000
Earnings Before Tax	306 000	307 000	254 000	129 000
Tax	92 000	96 000	77 000	38 000
Net Income	214 000	211 000	177 000	91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 103 000	11 100 000	11 425 000	11 366 000
Total Current Assets	756 000	419 000	122 000	182 000
Total Assets	11 859 000	11 519 000	11 547 000	11 547 000
Total Retained Equity	877 000	663 000	452 000	276 000
Total Equity	2 172 000	1 957 000	1 747 000	1 570 000
Total Long-Term Debt	8 733 000	8 939 000	9 452 000	9 525 000
Total Current Debt	955 000	622 000	348 000	452 000
Total Equity and Debt	11 859 000	11 519 000	11 547 000	11 547 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 311 000	1 232 000	1 204 000	851 000
Other Income	0	0	0	0
Revenue	1 311 000	1 232 000	1 204 000	851 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	341 000	358 000	342 000	299 000
Impairment	0	0	0	0
Expenditure	570 000	576 000	568 000	431 000
Operating Profit	742 000	657 000	635 000	420 000
Financial Income	0	0	0	0
Financial Costs	436 000	350 000	382 000	292 000
Financial Balance	−436 000	−350 000	−382 000	−292 000
Dividends	0	0	0	0
Net Income	214 000	211 000	177 000	91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 103 000	11 100 000	11 425 000	11 366 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 103 000	11 100 000	11 425 000	11 366 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 103 000	11 100 000	11 425 000	11 366 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	504 000	305 000	61 000	94 000
Total Current Assets	756 000	419 000	122 000	182 000
Total Assets	11 859 000	11 519 000	11 547 000	11 547 000
Total Equity	2 172 000	1 957 000	1 747 000	1 570 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 733 000	8 939 000	9 452 000	9 525 000
Creditors	408 000	12 000	17 000	8 000
Unpaid Taxes	100 000	183 000	52 000	89 000
Dividends	0	0	0	0
Other Current Debt	355 000	331 000	202 000	318 000
Total Current Debt	955 000	622 000	348 000	452 000
Total Equity and Debt	11 859 000	11 519 000	11 547 000	11 547 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,85 %	10,78 %	10,13 %	5,8 %
Debt-to-Equity Ratio	4,02	4,57	5,41	6,07
Operating Profit Margin	56,6 %	53,33 %	52,74 %	49,35 %
Current Ratio	0,79	0,67	0,35	0,4
Quick Ratio	0,79	0,67	0,35	0,4
Equity Ratio	0,18	0,17	0,15	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %