MAYA BOLIG 3 AS

0667 OSLO

Finances

Return on Equity

2,23 %

Current Ratio

0,29

Debt-to-Equity Ratio

2,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	4 971 000	6 175 000	9 052 000	7 362 000
Total Assets	823 072 000	613 648 000	515 607 000	383 804 000
Total Equity	223 116 000	212 999 000	212 999 000	209 125 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	99 000	91 000	94 000	96 000
Operating Profit	−99 000	−91 000	−94 000	−96 000
Financial Income	29 060 000	15 957 000	19 186 000	13 724 000
Financial Costs	22 588 000	7 950 000	7 486 000	4 189 000
Financial Balance	6 472 000	8 007 000	11 700 000	9 535 000
Earnings Before Tax	6 373 000	7 916 000	11 606 000	9 439 000
Tax	1 402 000	1 742 000	2 553 000	2 076 000
Net Income	4 971 000	6 175 000	9 052 000	7 362 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	823 060 000	613 644 000	515 606 000	383 802 000
Total Current Assets	12 000	4 000	1 000	2 000
Total Assets	823 072 000	613 648 000	515 607 000	383 804 000
Total Retained Equity	91 499 000	86 528 000	86 528 000	82 654 000
Total Equity	223 116 000	212 999 000	212 999 000	209 125 000
Total Long-Term Debt	599 914 000	400 641 000	302 608 000	174 679 000
Total Current Debt	41 000	8 000	0	0
Total Equity and Debt	823 072 000	613 648 000	515 607 000	383 804 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	99 000	91 000	94 000	96 000
Operating Profit	−99 000	−91 000	−94 000	−96 000
Financial Income	29 060 000	15 957 000	19 186 000	13 724 000
Financial Costs	22 588 000	7 950 000	7 486 000	4 189 000
Financial Balance	6 472 000	8 007 000	11 700 000	9 535 000
Dividends	0	0	0	0
Net Income	4 971 000	6 175 000	9 052 000	7 362 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	83 000	83 000	83 000	83 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	822 977 000	613 561 000	515 523 000	383 719 000
Total Fixed Assets	823 060 000	613 644 000	515 606 000	383 802 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	4 000	1 000	2 000
Total Current Assets	12 000	4 000	1 000	2 000
Total Assets	823 072 000	613 648 000	515 607 000	383 804 000
Total Equity	223 116 000	212 999 000	212 999 000	209 125 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	599 914 000	400 641 000	302 608 000	174 679 000
Creditors	41 000	8 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	41 000	8 000	0	0
Total Equity and Debt	823 072 000	613 648 000	515 607 000	383 804 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,23 %	2,9 %	4,25 %	3,52 %
Debt-to-Equity Ratio	2,69	1,88	1,42	0,84
Operating Profit Margin	-	-	-	-
Current Ratio	0,29	0,5	-	-
Quick Ratio	0,29	0,5	-	-
Equity Ratio	0,27	0,35	0,41	0,54
Gross Profit Margin	-	-	-	-