MESTERBYGG KRISTIANSAND AS

4636 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

14,76 %

Current Ratio

2,57

Debt-to-Equity Ratio

2,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 174 000	1 276 000	27 000	109 000
Net Income	643 000	374 000	1 265 000	1 436 000
Total Assets	15 497 000	14 381 000	18 991 000	2 139 000
Total Equity	4 356 000	3 713 000	3 339 000	2 074 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 174 000	1 276 000	27 000	109 000
Expenditure	966 000	963 000	215 000	179 000
Operating Profit	207 000	313 000	−188 000	−70 000
Financial Income	837 000	402 000	1 474 000	1 500 000
Financial Costs	455 000	349 000	81 000	0
Financial Balance	382 000	53 000	1 393 000	1 500 000
Earnings Before Tax	588 000	366 000	1 205 000	1 430 000
Tax	−55 000	−8 000	−59 000	−5 000
Net Income	643 000	374 000	1 265 000	1 436 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 031 000	13 807 000	8 855 000	2 040 000
Total Current Assets	465 000	574 000	10 136 000	98 000
Total Assets	15 497 000	14 381 000	18 991 000	2 139 000
Total Retained Equity	4 168 000	3 525 000	3 151 000	1 887 000
Total Equity	4 356 000	3 713 000	3 339 000	2 074 000
Total Long-Term Debt	10 960 000	9 588 000	7 750 000	0
Total Current Debt	181 000	1 081 000	7 902 000	65 000
Total Equity and Debt	15 497 000	14 381 000	18 991 000	2 139 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 174 000	1 276 000	27 000	109 000
Other Income	0	0	0	0
Revenue	1 174 000	1 276 000	27 000	109 000
Cost of Goods Sold	4 000	600 000	5 000	119 000
Salary Costs	80 000	0	0	0
Depreciation	578 000	215 000	39 000	0
Impairment	0	0	0	0
Expenditure	966 000	963 000	215 000	179 000
Operating Profit	207 000	313 000	−188 000	−70 000
Financial Income	837 000	402 000	1 474 000	1 500 000
Financial Costs	455 000	349 000	81 000	0
Financial Balance	382 000	53 000	1 393 000	1 500 000
Dividends	0	0	0	0
Net Income	643 000	374 000	1 265 000	1 436 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	162 000	107 000	100 000	40 000
Real Eastate	14 869 000	13 033 000	8 089 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 869 000	13 033 000	8 089 000	0
Total Fiancial Fixed Assets	0	667 000	667 000	2 000 000
Total Fixed Assets	15 031 000	13 807 000	8 855 000	2 040 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	262 000	191 000	5 104 000	97 000
Total Current Assets	465 000	574 000	10 136 000	98 000
Total Assets	15 497 000	14 381 000	18 991 000	2 139 000
Total Equity	4 356 000	3 713 000	3 339 000	2 074 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 960 000	9 588 000	7 750 000	0
Creditors	154 000	69 000	5 799 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	27 000	1 012 000	2 103 000	60 000
Total Current Debt	181 000	1 081 000	7 902 000	65 000
Total Equity and Debt	15 497 000	14 381 000	18 991 000	2 139 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,76 %	10,07 %	37,89 %	69,24 %
Debt-to-Equity Ratio	2,52	2,58	2,32	0
Operating Profit Margin	17,63 %	24,53 %	−696,3 %	−64,22 %
Current Ratio	2,57	0,53	1,28	1,51
Quick Ratio	2,57	0,53	1,28	1,51
Equity Ratio	0,28	0,26	0,18	0,97
Gross Profit Margin	99,66 %	52,98 %	81,48 %	−9,17 %