MELANDS EIENDOM AS

7031 TRONDHEIM

Finances

Return on Equity

14,24 %

Current Ratio

0,07

Debt-to-Equity Ratio

1,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	481 000	461 000	461 000	461 000
Net Income	172 000	166 000	118 000	55 000
Total Assets	5 607 000	5 627 000	5 346 000	5 104 000
Total Equity	1 208 000	1 037 000	871 000	753 000

Income (NOK)	2022	2021	2020	2019
Revenue	481 000	461 000	461 000	461 000
Expenditure	146 000	136 000	201 000	283 000
Operating Profit	334 000	324 000	260 000	177 000
Financial Income	0	0	0	0
Financial Costs	104 000	102 000	100 000	97 000
Financial Balance	−104 000	−102 000	−100 000	−97 000
Earnings Before Tax	230 000	222 000	160 000	80 000
Tax	58 000	56 000	43 000	25 000
Net Income	172 000	166 000	118 000	55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 462 000	5 497 000	5 031 000	5 065 000
Total Current Assets	145 000	131 000	315 000	38 000
Total Assets	5 607 000	5 627 000	5 346 000	5 104 000
Total Retained Equity	1 178 000	1 007 000	841 000	723 000
Total Equity	1 208 000	1 037 000	871 000	753 000
Total Long-Term Debt	2 215 000	2 161 000	2 108 000	2 057 000
Total Current Debt	2 184 000	2 430 000	2 367 000	2 294 000
Total Equity and Debt	5 607 000	5 627 000	5 346 000	5 104 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	481 000	461 000	461 000	461 000
Revenue	481 000	461 000	461 000	461 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	34 000	34 000	34 000	34 000
Impairment	0	0	0	0
Expenditure	146 000	136 000	201 000	283 000
Operating Profit	334 000	324 000	260 000	177 000
Financial Income	0	0	0	0
Financial Costs	104 000	102 000	100 000	97 000
Financial Balance	−104 000	−102 000	−100 000	−97 000
Dividends	0	0	0	0
Net Income	172 000	166 000	118 000	55 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 962 000	2 997 000	3 031 000	3 065 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 962 000	2 997 000	3 031 000	3 065 000
Total Fiancial Fixed Assets	2 500 000	2 500 000	2 000 000	2 000 000
Total Fixed Assets	5 462 000	5 497 000	5 031 000	5 065 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	129 000	116 000	298 000	23 000
Total Current Assets	145 000	131 000	315 000	38 000
Total Assets	5 607 000	5 627 000	5 346 000	5 104 000
Total Equity	1 208 000	1 037 000	871 000	753 000
Short-Term Group Debt	2 113 000	2 362 000	2 312 000	2 264 000
Total Long-Term Debt	2 215 000	2 161 000	2 108 000	2 057 000
Creditors	13 000	12 000	11 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 184 000	2 430 000	2 367 000	2 294 000
Total Equity and Debt	5 607 000	5 627 000	5 346 000	5 104 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,24 %	16,01 %	13,55 %	7,3 %
Debt-to-Equity Ratio	1,83	2,08	2,42	2,73
Operating Profit Margin	69,44 %	70,28 %	56,4 %	38,39 %
Current Ratio	0,07	0,05	0,13	0,02
Quick Ratio	0,07	0,05	0,13	0,02
Equity Ratio	0,22	0,18	0,16	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %