MAGNUS LAGABØTERS VEG 4A AS

7047 TRONDHEIM

Finances

Share Ownership

Return on Equity

14,57 %

Current Ratio

2,33

Debt-to-Equity Ratio

4,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 490 000	2 411 000	2 295 000	2 160 000
Net Income	514 000	830 000	765 000	440 000
Total Assets	20 289 000	20 868 000	20 986 000	21 172 000
Total Equity	3 527 000	3 012 000	2 183 000	1 418 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 490 000	2 411 000	2 295 000	2 160 000
Expenditure	1 180 000	845 000	661 000	830 000
Operating Profit	1 311 000	1 566 000	1 634 000	1 330 000
Financial Income	0	0	2 000	1 000
Financial Costs	651 000	502 000	639 000	766 000
Financial Balance	−651 000	−502 000	−637 000	−765 000
Earnings Before Tax	659 000	1 064 000	996 000	564 000
Tax	145 000	234 000	231 000	124 000
Net Income	514 000	830 000	765 000	440 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 690 000	20 104 000	20 256 000	20 645 000
Total Current Assets	599 000	765 000	730 000	527 000
Total Assets	20 289 000	20 868 000	20 986 000	21 172 000
Total Retained Equity	3 396 000	2 881 000	2 052 000	1 287 000
Total Equity	3 527 000	3 012 000	2 183 000	1 418 000
Total Long-Term Debt	16 505 000	17 542 000	18 561 000	19 579 000
Total Current Debt	257 000	314 000	242 000	175 000
Total Equity and Debt	20 289 000	20 868 000	20 986 000	21 172 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	10 000	55 000	0
Other Income	2 490 000	2 401 000	2 240 000	2 160 000
Revenue	2 490 000	2 411 000	2 295 000	2 160 000
Cost of Goods Sold	0	0	0	0
Salary Costs	366 000	195 000	0	0
Depreciation	414 000	414 000	389 000	389 000
Impairment	0	0	0	0
Expenditure	1 180 000	845 000	661 000	830 000
Operating Profit	1 311 000	1 566 000	1 634 000	1 330 000
Financial Income	0	0	2 000	1 000
Financial Costs	651 000	502 000	639 000	766 000
Financial Balance	−651 000	−502 000	−637 000	−765 000
Dividends	0	0	0	0
Net Income	514 000	830 000	765 000	440 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 625 000	20 036 000	20 202 000	20 589 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	66 000	68 000	54 000	56 000
Total Tangible Assets	19 690 000	20 104 000	20 256 000	20 645 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 690 000	20 104 000	20 256 000	20 645 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	599 000	765 000	730 000	527 000
Total Current Assets	599 000	765 000	730 000	527 000
Total Assets	20 289 000	20 868 000	20 986 000	21 172 000
Total Equity	3 527 000	3 012 000	2 183 000	1 418 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 505 000	17 542 000	18 561 000	19 579 000
Creditors	19 000	23 000	36 000	90 000
Unpaid Taxes	−1 000	24 000	−7 000	−37 000
Dividends	0	0	0	0
Other Current Debt	157 000	114 000	64 000	112 000
Total Current Debt	257 000	314 000	242 000	175 000
Total Equity and Debt	20 289 000	20 868 000	20 986 000	21 172 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,57 %	27,56 %	35,04 %	31,03 %
Debt-to-Equity Ratio	4,68	5,82	8,5	13,81
Operating Profit Margin	52,65 %	64,95 %	71,2 %	61,57 %
Current Ratio	2,33	2,44	3,02	3,01
Quick Ratio	2,33	2,44	3,02	3,01
Equity Ratio	0,17	0,14	0,1	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %