MAXI EIENDOM AS

1266 OSLO

Finances

Share Ownership

Return on Equity

6,55 %

Current Ratio

3,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 603 000	1 603 000	1 603 000	1 603 000
Net Income	916 000	849 000	863 000	871 000
Total Assets	15 243 000	15 301 000	16 695 000	15 955 000
Total Equity	13 977 000	14 061 000	14 212 000	13 749 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 603 000	1 603 000	1 603 000	1 603 000
Expenditure	479 000	557 000	555 000	547 000
Operating Profit	1 124 000	1 045 000	1 048 000	1 056 000
Financial Income	50 000	45 000	76 000	88 000
Financial Costs	0	1 000	18 000	28 000
Financial Balance	50 000	44 000	58 000	60 000
Earnings Before Tax	1 174 000	1 089 000	1 106 000	1 116 000
Tax	258 000	240 000	243 000	246 000
Net Income	916 000	849 000	863 000	871 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 840 000	10 719 000	13 004 000	14 051 000
Total Current Assets	4 403 000	4 582 000	3 691 000	1 905 000
Total Assets	15 243 000	15 301 000	16 695 000	15 955 000
Total Retained Equity	10 767 000	10 851 000	11 002 000	10 539 000
Total Equity	13 977 000	14 061 000	14 212 000	13 749 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 266 000	1 240 000	2 483 000	2 206 000
Total Equity and Debt	15 243 000	15 301 000	16 695 000	15 955 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 603 000	1 603 000	1 603 000	1 603 000
Revenue	1 603 000	1 603 000	1 603 000	1 603 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	212 000	227 000	245 000	264 000
Impairment	0	0	0	0
Expenditure	479 000	557 000	555 000	547 000
Operating Profit	1 124 000	1 045 000	1 048 000	1 056 000
Financial Income	50 000	45 000	76 000	88 000
Financial Costs	0	1 000	18 000	28 000
Financial Balance	50 000	44 000	58 000	60 000
Dividends	1 000 000	1 000 000	400 000	0
Net Income	916 000	849 000	863 000	871 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 473 000	7 684 000	7 912 000	8 156 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 473 000	7 684 000	7 912 000	8 156 000
Total Fiancial Fixed Assets	3 368 000	3 034 000	5 092 000	5 894 000
Total Fixed Assets	10 840 000	10 719 000	13 004 000	14 051 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 389 000	4 540 000	3 684 000	1 898 000
Total Current Assets	4 403 000	4 582 000	3 691 000	1 905 000
Total Assets	15 243 000	15 301 000	16 695 000	15 955 000
Total Equity	13 977 000	14 061 000	14 212 000	13 749 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	0	2 000	8 000
Unpaid Taxes	0	0	0	0
Dividends	1 000 000	1 000 000	400 000	0
Other Current Debt	0	0	1 838 000	1 953 000
Total Current Debt	1 266 000	1 240 000	2 483 000	2 206 000
Total Equity and Debt	15 243 000	15 301 000	16 695 000	15 955 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,55 %	6,04 %	6,07 %	6,34 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	70,12 %	65,19 %	65,38 %	65,88 %
Current Ratio	3,48	3,7	1,49	0,86
Quick Ratio	3,48	3,7	1,49	0,86
Equity Ratio	0,92	0,92	0,85	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %