MI CASA EIENDOM AS

7655 VERDAL

Finances

Share Ownership

Return on Equity

22,73 %

Current Ratio

3,89

Debt-to-Equity Ratio

−10,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	449 000	377 000	391 000	493 000
Net Income	−140 000	−165 000	−137 000	−55 000
Total Assets	6 407 000	6 573 000	6 725 000	6 885 000
Total Equity	−616 000	−477 000	−311 000	−175 000

Income (NOK)	2022	2021	2020	2019
Revenue	449 000	377 000	391 000	493 000
Expenditure	360 000	371 000	345 000	345 000
Operating Profit	89 000	6 000	46 000	148 000
Financial Income	0	0	0	1 000
Financial Costs	268 000	218 000	221 000	219 000
Financial Balance	−268 000	−218 000	−221 000	−218 000
Earnings Before Tax	−179 000	−212 000	−175 000	−70 000
Tax	−39 000	−47 000	−39 000	−15 000
Net Income	−140 000	−165 000	−137 000	−55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 352 000	5 586 000	5 812 000	6 053 000
Total Current Assets	1 055 000	988 000	913 000	832 000
Total Assets	6 407 000	6 573 000	6 725 000	6 885 000
Total Retained Equity	−744 000	−605 000	−440 000	−303 000
Total Equity	−616 000	−477 000	−311 000	−175 000
Total Long-Term Debt	6 752 000	6 819 000	6 841 000	6 881 000
Total Current Debt	271 000	231 000	196 000	179 000
Total Equity and Debt	6 407 000	6 573 000	6 725 000	6 885 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	449 000	377 000	391 000	493 000
Revenue	449 000	377 000	391 000	493 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	273 000	273 000	273 000	273 000
Impairment	0	0	0	0
Expenditure	360 000	371 000	345 000	345 000
Operating Profit	89 000	6 000	46 000	148 000
Financial Income	0	0	0	1 000
Financial Costs	268 000	218 000	221 000	219 000
Financial Balance	−268 000	−218 000	−221 000	−218 000
Dividends	0	0	0	0
Net Income	−140 000	−165 000	−137 000	−55 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	187 000	148 000	101 000	69 000
Real Eastate	5 166 000	5 438 000	5 711 000	5 984 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 166 000	5 438 000	5 711 000	5 984 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 352 000	5 586 000	5 812 000	6 053 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	257 000	178 000	56 000	42 000
Total Current Assets	1 055 000	988 000	913 000	832 000
Total Assets	6 407 000	6 573 000	6 725 000	6 885 000
Total Equity	−616 000	−477 000	−311 000	−175 000
Short-Term Group Debt	60 000	60 000	60 000	60 000
Total Long-Term Debt	6 752 000	6 819 000	6 841 000	6 881 000
Creditors	0	0	0	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	211 000	171 000	136 000	104 000
Total Current Debt	271 000	231 000	196 000	179 000
Total Equity and Debt	6 407 000	6 573 000	6 725 000	6 885 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,73 %	34,59 %	44,05 %	31,43 %
Debt-to-Equity Ratio	−10,96	−14,3	−22	−39,32
Operating Profit Margin	19,82 %	1,59 %	11,76 %	30,02 %
Current Ratio	3,89	4,28	4,66	4,65
Quick Ratio	3,89	4,28	4,66	4,65
Equity Ratio	−0,1	−0,07	−0,05	−0,03
Gross Profit Margin	100 %	100 %	100 %	100 %