MN BYGG NYE AS

7037 TRONDHEIM

Finances

Share Ownership

Return on Equity

1,91 %

Current Ratio

3,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	172 000	72 000	383 000	530 000
Net Income	151 000	216 000	29 000	−613 000
Total Assets	8 043 000	7 851 000	8 183 000	8 080 000
Total Equity	7 903 000	7 838 000	7 621 000	7 352 000

Income (NOK)	2022	2021	2020	2019
Revenue	172 000	72 000	383 000	530 000
Expenditure	233 000	31 000	547 000	969 000
Operating Profit	−61 000	42 000	−165 000	−438 000
Financial Income	255 000	251 000	202 000	183 000
Financial Costs	0	15 000	0	10 000
Financial Balance	255 000	236 000	202 000	173 000
Earnings Before Tax	194 000	277 000	37 000	−264 000
Tax	43 000	61 000	8 000	348 000
Net Income	151 000	216 000	29 000	−613 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 508 000	7 472 000	7 197 000	6 188 000
Total Current Assets	536 000	380 000	986 000	1 892 000
Total Assets	8 043 000	7 851 000	8 183 000	8 080 000
Total Retained Equity	−38 000	−103 000	−319 000	−349 000
Total Equity	7 903 000	7 838 000	7 621 000	7 352 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	140 000	14 000	562 000	728 000
Total Equity and Debt	8 043 000	7 851 000	8 183 000	8 080 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	172 000	−6 000	55 000	50 000
Other Income	0	79 000	328 000	480 000
Revenue	172 000	72 000	383 000	530 000
Cost of Goods Sold	108 000	−168 000	0	4 000
Salary Costs	0	0	0	182 000
Depreciation	0	24 000	107 000	141 000
Impairment	0	0	0	16 000
Expenditure	233 000	31 000	547 000	969 000
Operating Profit	−61 000	42 000	−165 000	−438 000
Financial Income	255 000	251 000	202 000	183 000
Financial Costs	0	15 000	0	10 000
Financial Balance	255 000	236 000	202 000	173 000
Dividends	0	0	0	0
Net Income	151 000	216 000	29 000	−613 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	24 000	42 000	103 000	179 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	24 000	131 000
Total Tangible Assets	0	0	24 000	131 000
Total Fiancial Fixed Assets	7 484 000	7 429 000	7 070 000	5 878 000
Total Fixed Assets	7 508 000	7 472 000	7 197 000	6 188 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	161 000	30 000	144 000	59 000
Total Current Assets	536 000	380 000	986 000	1 892 000
Total Assets	8 043 000	7 851 000	8 183 000	8 080 000
Total Equity	7 903 000	7 838 000	7 621 000	7 352 000
Short-Term Group Debt	110 000	0	0	105 000
Total Long-Term Debt	0	0	0	0
Creditors	11 000	−5 000	543 000	604 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	19 000	19 000	19 000	19 000
Total Current Debt	140 000	14 000	562 000	728 000
Total Equity and Debt	8 043 000	7 851 000	8 183 000	8 080 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,91 %	2,76 %	0,38 %	−8,34 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−35,47 %	58,33 %	−43,08 %	−82,64 %
Current Ratio	3,83	27,14	1,75	2,6
Quick Ratio	3,83	27,14	1,75	2,6
Equity Ratio	0,98	1	0,93	0,91
Gross Profit Margin	37,21 %	333,33 %	100 %	99,25 %