MSZ EIENDOM AS

0580 OSLO

Finances

Share Ownership

Return on Equity

−144,28 %

Current Ratio

0,1

Debt-to-Equity Ratio

4,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	259 000	180 000	4 516 000	3 308 000
Net Income	−1 981 000	−1 129 000	3 125 000	−2 197 000
Total Assets	7 764 000	8 081 000	4 722 000	11 309 000
Total Equity	1 373 000	3 353 000	4 482 000	1 358 000

Income (NOK)	2022	2021	2020	2019
Revenue	259 000	180 000	4 516 000	3 308 000
Expenditure	1 942 000	1 047 000	1 011 000	3 689 000
Operating Profit	−1 683 000	−867 000	3 506 000	−381 000
Financial Income	0	0	2 000	8 000
Financial Costs	297 000	262 000	383 000	1 824 000
Financial Balance	−297 000	−262 000	−381 000	−1 816 000
Earnings Before Tax	−1 981 000	−1 129 000	3 125 000	−2 197 000
Tax	0	0	0	0
Net Income	−1 981 000	−1 129 000	3 125 000	−2 197 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 689 000	7 543 000	96 000	151 000
Total Current Assets	74 000	539 000	4 625 000	11 157 000
Total Assets	7 764 000	8 081 000	4 722 000	11 309 000
Total Retained Equity	1 263 000	3 244 000	4 373 000	1 248 000
Total Equity	1 373 000	3 353 000	4 482 000	1 358 000
Total Long-Term Debt	5 631 000	4 500 000	0	9 151 000
Total Current Debt	760 000	228 000	239 000	800 000
Total Equity and Debt	7 764 000	8 081 000	4 722 000	11 309 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	−125 000	1 180 000
Other Income	259 000	180 000	4 641 000	2 128 000
Revenue	259 000	180 000	4 516 000	3 308 000
Cost of Goods Sold	78 000	0	8 000	384 000
Salary Costs	455 000	403 000	302 000	2 310 000
Depreciation	41 000	55 000	55 000	55 000
Impairment	0	0	0	0
Expenditure	1 942 000	1 047 000	1 011 000	3 689 000
Operating Profit	−1 683 000	−867 000	3 506 000	−381 000
Financial Income	0	0	2 000	8 000
Financial Costs	297 000	262 000	383 000	1 824 000
Financial Balance	−297 000	−262 000	−381 000	−1 816 000
Dividends	0	0	0	0
Net Income	−1 981 000	−1 129 000	3 125 000	−2 197 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 689 000	7 501 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	41 000	96 000	151 000
Total Tangible Assets	7 689 000	7 543 000	96 000	151 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 689 000	7 543 000	96 000	151 000
Stock	0	0	0	10 936 000
Total Investments	0	0	0	0
Cash, Bank	71 000	539 000	4 625 000	221 000
Total Current Assets	74 000	539 000	4 625 000	11 157 000
Total Assets	7 764 000	8 081 000	4 722 000	11 309 000
Total Equity	1 373 000	3 353 000	4 482 000	1 358 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 631 000	4 500 000	0	9 151 000
Creditors	658 000	184 000	188 000	437 000
Unpaid Taxes	38 000	0	0	81 000
Dividends	0	0	0	0
Other Current Debt	63 000	40 000	50 000	280 000
Total Current Debt	760 000	228 000	239 000	800 000
Total Equity and Debt	7 764 000	8 081 000	4 722 000	11 309 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−144,28 %	−33,67 %	69,72 %	−161,78 %
Debt-to-Equity Ratio	4,1	1,34	0	6,74
Operating Profit Margin	−649,81 %	−481,67 %	77,64 %	−11,52 %
Current Ratio	0,1	2,36	19,35	13,95
Quick Ratio	0,1	2,36	19,35	−1,1
Equity Ratio	0,18	0,41	0,95	0,12
Gross Profit Margin	69,88 %	100 %	99,82 %	88,39 %