MJV 3 EIENDOM AS

9409 HARSTAD

Finances

Share Ownership

Return on Equity

25,57 %

Current Ratio

0,11

Debt-to-Equity Ratio

5,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 561 000	1 489 000	1 478 000	1 450 000
Net Income	512 000	528 000	418 000	328 000
Total Assets	14 138 000	15 269 000	14 917 000	15 242 000
Total Equity	2 002 000	1 490 000	962 000	544 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 561 000	1 489 000	1 478 000	1 450 000
Expenditure	457 000	445 000	493 000	475 000
Operating Profit	1 105 000	1 044 000	985 000	975 000
Financial Income	0	0	0	0
Financial Costs	448 000	367 000	449 000	555 000
Financial Balance	−448 000	−367 000	−449 000	−555 000
Earnings Before Tax	657 000	677 000	537 000	421 000
Tax	144 000	149 000	119 000	93 000
Net Income	512 000	528 000	418 000	328 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 070 000	14 458 000	14 846 000	15 233 000
Total Current Assets	67 000	811 000	71 000	8 000
Total Assets	14 138 000	15 269 000	14 917 000	15 242 000
Total Retained Equity	1 972 000	1 460 000	932 000	514 000
Total Equity	2 002 000	1 490 000	962 000	544 000
Total Long-Term Debt	11 541 000	12 274 000	13 000 000	13 719 000
Total Current Debt	594 000	1 505 000	955 000	979 000
Total Equity and Debt	14 138 000	15 269 000	14 917 000	15 242 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 561 000	1 489 000	1 478 000	1 450 000
Revenue	1 561 000	1 489 000	1 478 000	1 450 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	388 000	388 000	388 000	388 000
Impairment	0	0	0	0
Expenditure	457 000	445 000	493 000	475 000
Operating Profit	1 105 000	1 044 000	985 000	975 000
Financial Income	0	0	0	0
Financial Costs	448 000	367 000	449 000	555 000
Financial Balance	−448 000	−367 000	−449 000	−555 000
Dividends	0	0	0	0
Net Income	512 000	528 000	418 000	328 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 070 000	14 458 000	14 846 000	15 233 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 070 000	14 458 000	14 846 000	15 233 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 070 000	14 458 000	14 846 000	15 233 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	60 000	804 000	63 000	4 000
Total Current Assets	67 000	811 000	71 000	8 000
Total Assets	14 138 000	15 269 000	14 917 000	15 242 000
Total Equity	2 002 000	1 490 000	962 000	544 000
Short-Term Group Debt	418 000	867 000	842 000	823 000
Total Long-Term Debt	11 541 000	12 274 000	13 000 000	13 719 000
Creditors	33 000	9 000	5 000	90 000
Unpaid Taxes	−1 000	−1 000	−1 000	−3 000
Dividends	0	0	0	0
Other Current Debt	8 000	494 000	11 000	6 000
Total Current Debt	594 000	1 505 000	955 000	979 000
Total Equity and Debt	14 138 000	15 269 000	14 917 000	15 242 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,57 %	35,44 %	43,45 %	60,29 %
Debt-to-Equity Ratio	5,76	8,24	13,51	25,22
Operating Profit Margin	70,79 %	70,11 %	66,64 %	67,24 %
Current Ratio	0,11	0,54	0,07	0,01
Quick Ratio	0,11	0,54	0,07	0,01
Equity Ratio	0,14	0,1	0,06	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %