MOVEIEN 9 AS

3057 SOLBERGELVA

Finances

Share Ownership

Return on Equity

17,12 %

Current Ratio

0,1

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	191 000	182 000	179 000	177 000
Net Income	94 000	85 000	87 000	84 000
Total Assets	1 160 000	1 179 000	1 233 000	1 274 000
Total Equity	549 000	455 000	370 000	283 000

Income (NOK)	2022	2021	2020	2019
Revenue	191 000	182 000	179 000	177 000
Expenditure	68 000	70 000	66 000	68 000
Operating Profit	123 000	112 000	114 000	109 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	123 000	112 000	114 000	109 000
Tax	29 000	26 000	26 000	25 000
Net Income	94 000	85 000	87 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 131 000	1 168 000	1 205 000	1 242 000
Total Current Assets	29 000	11 000	28 000	32 000
Total Assets	1 160 000	1 179 000	1 233 000	1 274 000
Total Retained Equity	448 000	354 000	269 000	182 000
Total Equity	549 000	455 000	370 000	283 000
Total Long-Term Debt	306 000	486 000	666 000	846 000
Total Current Debt	305 000	238 000	197 000	145 000
Total Equity and Debt	1 160 000	1 179 000	1 233 000	1 274 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	191 000	182 000	179 000	177 000
Revenue	191 000	182 000	179 000	177 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	37 000	37 000	37 000	37 000
Impairment	0	0	0	0
Expenditure	68 000	70 000	66 000	68 000
Operating Profit	123 000	112 000	114 000	109 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	94 000	85 000	87 000	84 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 131 000	1 168 000	1 205 000	1 242 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 131 000	1 168 000	1 205 000	1 242 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 131 000	1 168 000	1 205 000	1 242 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	11 000	28 000	32 000
Total Current Assets	29 000	11 000	28 000	32 000
Total Assets	1 160 000	1 179 000	1 233 000	1 274 000
Total Equity	549 000	455 000	370 000	283 000
Short-Term Group Debt	265 000	205 000	160 000	110 000
Total Long-Term Debt	306 000	486 000	666 000	846 000
Creditors	4 000	0	4 000	4 000
Unpaid Taxes	7 000	7 000	7 000	6 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	305 000	238 000	197 000	145 000
Total Equity and Debt	1 160 000	1 179 000	1 233 000	1 274 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,12 %	18,68 %	23,51 %	29,68 %
Debt-to-Equity Ratio	0,56	1,07	1,8	2,99
Operating Profit Margin	64,4 %	61,54 %	63,69 %	61,58 %
Current Ratio	0,1	0,05	0,14	0,22
Quick Ratio	0,1	0,05	0,14	0,22
Equity Ratio	0,47	0,39	0,3	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %