MA EIENDOM AS

8012 BODØ

Finances

Share Ownership

Return on Equity

1,28 %

Current Ratio

1,3

Debt-to-Equity Ratio

3,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 083 000	2 177 000	1 307 000	1 380 000
Net Income	169 000	−243 000	−109 000	66 000
Total Assets	64 110 000	39 256 000	21 367 000	18 634 000
Total Equity	13 206 000	4 218 000	1 408 000	818 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 083 000	2 177 000	1 307 000	1 380 000
Expenditure	1 934 000	1 655 000	776 000	725 000
Operating Profit	2 149 000	522 000	532 000	656 000
Financial Income	0	0	0	0
Financial Costs	1 766 000	765 000	650 000	571 000
Financial Balance	−1 766 000	−765 000	−650 000	−571 000
Earnings Before Tax	384 000	−243 000	−118 000	85 000
Tax	215 000	0	−9 000	19 000
Net Income	169 000	−243 000	−109 000	66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 057 000	39 111 000	21 284 000	18 299 000
Total Current Assets	1 053 000	145 000	83 000	336 000
Total Assets	64 110 000	39 256 000	21 367 000	18 634 000
Total Retained Equity	−61 000	−229 000	14 000	122 000
Total Equity	13 206 000	4 218 000	1 408 000	818 000
Total Long-Term Debt	50 094 000	34 781 000	17 555 000	15 509 000
Total Current Debt	809 000	258 000	2 404 000	2 307 000
Total Equity and Debt	64 110 000	39 256 000	21 367 000	18 634 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	180 000	0
Other Income	4 083 000	2 177 000	1 127 000	1 380 000
Revenue	4 083 000	2 177 000	1 307 000	1 380 000
Cost of Goods Sold	0	1 500 000	0	89 000
Salary Costs	0	0	0	0
Depreciation	928 000	3 000	6 000	6 000
Impairment	0	0	0	0
Expenditure	1 934 000	1 655 000	776 000	725 000
Operating Profit	2 149 000	522 000	532 000	656 000
Financial Income	0	0	0	0
Financial Costs	1 766 000	765 000	650 000	571 000
Financial Balance	−1 766 000	−765 000	−650 000	−571 000
Dividends	0	0	0	0
Net Income	169 000	−243 000	−109 000	66 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	63 057 000	39 111 000	21 224 000	18 289 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	3 000	9 000
Total Tangible Assets	63 057 000	39 111 000	21 228 000	18 299 000
Total Fiancial Fixed Assets	0	0	57 000	0
Total Fixed Assets	63 057 000	39 111 000	21 284 000	18 299 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	862 000	127 000	37 000	178 000
Total Current Assets	1 053 000	145 000	83 000	336 000
Total Assets	64 110 000	39 256 000	21 367 000	18 634 000
Total Equity	13 206 000	4 218 000	1 408 000	818 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	50 094 000	34 781 000	17 555 000	15 509 000
Creditors	119 000	89 000	33 000	88 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	476 000	169 000	2 372 000	2 195 000
Total Current Debt	809 000	258 000	2 404 000	2 307 000
Total Equity and Debt	64 110 000	39 256 000	21 367 000	18 634 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,28 %	−5,76 %	−7,74 %	8,07 %
Debt-to-Equity Ratio	3,79	8,25	12,47	18,96
Operating Profit Margin	52,63 %	23,98 %	40,7 %	47,54 %
Current Ratio	1,3	0,56	0,03	0,15
Quick Ratio	1,3	0,56	0,03	0,15
Equity Ratio	0,21	0,11	0,07	0,04
Gross Profit Margin	100 %	31,1 %	100 %	93,55 %