MV13 EIENDOM AS

0975 OSLO

Finances

Share Ownership

Return on Equity

−37,11 %

Current Ratio

77,05

Debt-to-Equity Ratio

94,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 443 000	1 368 000	1 394 000	969 000
Net Income	−59 000	307 000	17 000	−122 000
Total Assets	15 170 000	14 817 000	13 027 000	13 100 000
Total Equity	159 000	62 000	−1 603 000	−1 284 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 443 000	1 368 000	1 394 000	969 000
Expenditure	403 000	319 000	261 000	469 000
Operating Profit	1 040 000	1 049 000	1 133 000	500 000
Financial Income	0	0	0	6 000
Financial Costs	1 115 000	1 115 000	1 116 000	628 000
Financial Balance	−1 115 000	−1 115 000	−1 116 000	−622 000
Earnings Before Tax	−76 000	−66 000	17 000	−122 000
Tax	−17 000	−374 000	0	0
Net Income	−59 000	307 000	17 000	−122 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 011 000	11 877 000	11 789 000	12 125 000
Total Current Assets	3 159 000	2 940 000	1 239 000	975 000
Total Assets	15 170 000	14 817 000	13 027 000	13 100 000
Total Retained Equity	−1 385 000	−1 326 000	−1 633 000	−1 314 000
Total Equity	159 000	62 000	−1 603 000	−1 284 000
Total Long-Term Debt	14 970 000	14 689 000	14 611 000	14 384 000
Total Current Debt	41 000	67 000	19 000	0
Total Equity and Debt	15 170 000	14 817 000	13 027 000	13 100 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 443 000	1 368 000	1 394 000	969 000
Revenue	1 443 000	1 368 000	1 394 000	969 000
Cost of Goods Sold	0	0	0	20 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	403 000	319 000	261 000	469 000
Operating Profit	1 040 000	1 049 000	1 133 000	500 000
Financial Income	0	0	0	6 000
Financial Costs	1 115 000	1 115 000	1 116 000	628 000
Financial Balance	−1 115 000	−1 115 000	−1 116 000	−622 000
Dividends	0	0	0	0
Net Income	−59 000	307 000	17 000	−122 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	336 000
Real Eastate	11 789 000	11 789 000	11 789 000	11 789 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 789 000	11 789 000	11 789 000	11 789 000
Total Fiancial Fixed Assets	223 000	89 000	0	0
Total Fixed Assets	12 011 000	11 877 000	11 789 000	12 125 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	54 000	21 000	0
Total Current Assets	3 159 000	2 940 000	1 239 000	975 000
Total Assets	15 170 000	14 817 000	13 027 000	13 100 000
Total Equity	159 000	62 000	−1 603 000	−1 284 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 970 000	14 689 000	14 611 000	14 384 000
Creditors	14 000	0	19 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	58 000	0	0
Total Current Debt	41 000	67 000	19 000	0
Total Equity and Debt	15 170 000	14 817 000	13 027 000	13 100 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−37,11 %	495,16 %	−1,06 %	9,5 %
Debt-to-Equity Ratio	94,15	236,92	−9,11	−11,2
Operating Profit Margin	72,07 %	76,68 %	81,28 %	51,6 %
Current Ratio	77,05	43,88	65,21	-
Quick Ratio	77,05	43,88	65,21	-
Equity Ratio	0,01	0	−0,12	−0,1
Gross Profit Margin	100 %	100 %	100 %	97,94 %