MES EIENDOM AS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

−326,85 %

Current Ratio

9,75

Debt-to-Equity Ratio

−153,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 657 000	0	60 000	0
Net Income	1 278 000	−60 000	−119 000	−170 000
Total Assets	59 946 000	61 054 000	15 592 000	4 481 000
Total Equity	−391 000	−369 000	−308 000	−189 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 657 000	0	60 000	0
Expenditure	2 315 000	45 000	54 000	36 000
Operating Profit	3 342 000	−45 000	6 000	−36 000
Financial Income	3 000	0	1 000	0
Financial Costs	1 899 000	16 000	126 000	134 000
Financial Balance	−1 896 000	−16 000	−125 000	−134 000
Earnings Before Tax	1 447 000	−60 000	−119 000	−170 000
Tax	169 000	0	0	0
Net Income	1 278 000	−60 000	−119 000	−170 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	57 217 000	56 923 000	13 960 000	4 406 000
Total Current Assets	2 729 000	4 130 000	1 633 000	75 000
Total Assets	59 946 000	61 054 000	15 592 000	4 481 000
Total Retained Equity	−691 000	−669 000	−608 000	−489 000
Total Equity	−391 000	−369 000	−308 000	−189 000
Total Long-Term Debt	60 058 000	44 935 000	2 922 000	3 003 000
Total Current Debt	280 000	16 488 000	12 978 000	1 667 000
Total Equity and Debt	59 946 000	61 054 000	15 592 000	4 481 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 817 000	0	60 000	0
Other Income	1 840 000	0	0	0
Revenue	5 657 000	0	60 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	990 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 315 000	45 000	54 000	36 000
Operating Profit	3 342 000	−45 000	6 000	−36 000
Financial Income	3 000	0	1 000	0
Financial Costs	1 899 000	16 000	126 000	134 000
Financial Balance	−1 896 000	−16 000	−125 000	−134 000
Dividends	0	0	0	0
Net Income	1 278 000	−60 000	−119 000	−170 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	57 217 000	56 893 000	13 960 000	4 406 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	57 217 000	56 893 000	13 960 000	4 406 000
Total Fiancial Fixed Assets	0	30 000	0	0
Total Fixed Assets	57 217 000	56 923 000	13 960 000	4 406 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 526 000	114 000	195 000	75 000
Total Current Assets	2 729 000	4 130 000	1 633 000	75 000
Total Assets	59 946 000	61 054 000	15 592 000	4 481 000
Total Equity	−391 000	−369 000	−308 000	−189 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	60 058 000	44 935 000	2 922 000	3 003 000
Creditors	−33 000	2 941 000	5 729 000	189 000
Unpaid Taxes	103 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	210 000	13 547 000	7 250 000	1 478 000
Total Current Debt	280 000	16 488 000	12 978 000	1 667 000
Total Equity and Debt	59 946 000	61 054 000	15 592 000	4 481 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−326,85 %	16,26 %	38,64 %	89,95 %
Debt-to-Equity Ratio	−153,6	−121,78	−9,49	−15,89
Operating Profit Margin	59,08 %	-	10 %	-
Current Ratio	9,75	0,25	0,13	0,04
Quick Ratio	9,75	0,25	0,13	0,04
Equity Ratio	−0,01	−0,01	−0,02	−0,04
Gross Profit Margin	100 %	-	100 %	-