MAS BYGG AS

4016 STAVANGER

Finances

Share Ownership

Return on Equity

29,7 %

Current Ratio

0,01

Debt-to-Equity Ratio

5,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 012 000	948 000	884 000	884 000
Net Income	267 000	212 000	165 000	106 000
Total Assets	7 604 000	8 113 000	8 176 000	8 360 000
Total Equity	899 000	632 000	420 000	135 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 012 000	948 000	884 000	884 000
Expenditure	545 000	516 000	422 000	444 000
Operating Profit	467 000	432 000	462 000	440 000
Financial Income	0	0	0	0
Financial Costs	125 000	161 000	251 000	304 000
Financial Balance	−125 000	−161 000	−251 000	−304 000
Earnings Before Tax	342 000	271 000	211 000	136 000
Tax	75 000	60 000	46 000	30 000
Net Income	267 000	212 000	165 000	106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 593 000	7 771 000	8 013 000	8 255 000
Total Current Assets	11 000	342 000	163 000	105 000
Total Assets	7 604 000	8 113 000	8 176 000	8 360 000
Total Retained Equity	748 000	481 000	270 000	105 000
Total Equity	899 000	632 000	420 000	135 000
Total Long-Term Debt	5 038 000	5 992 000	6 896 000	7 699 000
Total Current Debt	1 667 000	1 490 000	860 000	526 000
Total Equity and Debt	7 604 000	8 113 000	8 176 000	8 360 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 012 000	948 000	884 000	884 000
Other Income	0	0	0	0
Revenue	1 012 000	948 000	884 000	884 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	178 000	242 000	242 000	242 000
Impairment	0	0	0	0
Expenditure	545 000	516 000	422 000	444 000
Operating Profit	467 000	432 000	462 000	440 000
Financial Income	0	0	0	0
Financial Costs	125 000	161 000	251 000	304 000
Financial Balance	−125 000	−161 000	−251 000	−304 000
Dividends	0	0	0	0
Net Income	267 000	212 000	165 000	106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 593 000	7 765 000	7 937 000	8 109 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	6 000	76 000	146 000
Total Tangible Assets	7 593 000	7 771 000	8 013 000	8 255 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 593 000	7 771 000	8 013 000	8 255 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	176 000	5 000	0
Total Current Assets	11 000	342 000	163 000	105 000
Total Assets	7 604 000	8 113 000	8 176 000	8 360 000
Total Equity	899 000	632 000	420 000	135 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 038 000	5 992 000	6 896 000	7 699 000
Creditors	1 000	20 000	2 000	20 000
Unpaid Taxes	0	0	0	49 000
Dividends	0	0	0	0
Other Current Debt	1 609 000	1 420 000	857 000	457 000
Total Current Debt	1 667 000	1 490 000	860 000	526 000
Total Equity and Debt	7 604 000	8 113 000	8 176 000	8 360 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,7 %	33,54 %	39,29 %	78,52 %
Debt-to-Equity Ratio	5,6	9,48	16,42	57,03
Operating Profit Margin	46,15 %	45,57 %	52,26 %	49,77 %
Current Ratio	0,01	0,23	0,19	0,2
Quick Ratio	0,01	0,23	0,19	0,2
Equity Ratio	0,12	0,08	0,05	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %