MAJORGÅRDEN INVEST AS

4632 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

19,55 %

Current Ratio

0,51

Debt-to-Equity Ratio

4,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 606 000	1 919 000	0	25 000
Net Income	528 000	852 000	−358 000	−52 000
Total Assets	15 125 000	14 602 000	9 948 000	42 000
Total Equity	2 701 000	2 173 000	−347 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 606 000	1 919 000	0	25 000
Expenditure	546 000	548 000	36 000	68 000
Operating Profit	1 060 000	1 371 000	−36 000	−42 000
Financial Income	0	61 000	0	0
Financial Costs	383 000	340 000	321 000	10 000
Financial Balance	−383 000	−279 000	−321 000	−10 000
Earnings Before Tax	677 000	1 093 000	−358 000	−52 000
Tax	149 000	240 000	0	0
Net Income	528 000	852 000	−358 000	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 062 000	14 361 000	7 052 000	0
Total Current Assets	63 000	241 000	2 896 000	42 000
Total Assets	15 125 000	14 602 000	9 948 000	42 000
Total Retained Equity	2 671 000	2 143 000	−377 000	−19 000
Total Equity	2 701 000	2 173 000	−347 000	11 000
Total Long-Term Debt	12 300 000	11 351 000	9 679 000	0
Total Current Debt	124 000	1 078 000	616 000	32 000
Total Equity and Debt	15 125 000	14 602 000	9 948 000	42 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 000	0	0	25 000
Other Income	1 596 000	1 919 000	0	0
Revenue	1 606 000	1 919 000	0	25 000
Cost of Goods Sold	0	4 000	0	0
Salary Costs	0	0	0	2 000
Depreciation	15 000	8 000	0	0
Impairment	0	0	0	0
Expenditure	546 000	548 000	36 000	68 000
Operating Profit	1 060 000	1 371 000	−36 000	−42 000
Financial Income	0	61 000	0	0
Financial Costs	383 000	340 000	321 000	10 000
Financial Balance	−383 000	−279 000	−321 000	−10 000
Dividends	0	0	0	0
Net Income	528 000	852 000	−358 000	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 000 000	14 350 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	62 000	11 000	0	0
Total Tangible Assets	15 062 000	14 361 000	0	0
Total Fiancial Fixed Assets	0	0	7 052 000	0
Total Fixed Assets	15 062 000	14 361 000	7 052 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	27 000	116 000	1 000	0
Total Current Assets	63 000	241 000	2 896 000	42 000
Total Assets	15 125 000	14 602 000	9 948 000	42 000
Total Equity	2 701 000	2 173 000	−347 000	11 000
Short-Term Group Debt	0	0	575 000	0
Total Long-Term Debt	12 300 000	11 351 000	9 679 000	0
Creditors	43 000	12 000	0	1 000
Unpaid Taxes	26 000	86 000	0	0
Dividends	0	0	0	0
Other Current Debt	55 000	627 000	40 000	31 000
Total Current Debt	124 000	1 078 000	616 000	32 000
Total Equity and Debt	15 125 000	14 602 000	9 948 000	42 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,55 %	39,21 %	103,17 %	−472,73 %
Debt-to-Equity Ratio	4,55	5,22	−27,89	0
Operating Profit Margin	66 %	71,44 %	-	−168 %
Current Ratio	0,51	0,22	4,7	1,31
Quick Ratio	0,51	0,22	4,7	1,31
Equity Ratio	0,18	0,15	−0,03	0,26
Gross Profit Margin	100 %	99,79 %	-	100 %