MØGSTER EIENDOM AS

5392 STOREBØ

Finances

Share Ownership

Return on Equity

−3,96 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	86 000	200 000	100 000	0
Net Income	−15 000	144 000	220 000	0
Total Assets	5 323 000	5 310 000	8 660 000	30 000
Total Equity	379 000	394 000	250 000	30 000

Income (NOK)	2022	2021	2020
Revenue	86 000	200 000	100 000
Expenditure	106 000	15 000	24 000
Operating Profit	−19 000	185 000	76 000
Financial Income	0	0	206 000
Financial Costs	0	0	0
Financial Balance	0	0	206 000
Earnings Before Tax	−19 000	185 000	282 000
Tax	−4 000	41 000	62 000
Net Income	−15 000	144 000	220 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 304 000	5 300 000	5 300 000	0
Total Current Assets	19 000	10 000	3 360 000	30 000
Total Assets	5 323 000	5 310 000	8 660 000	30 000
Total Retained Equity	349 000	364 000	220 000	0
Total Equity	379 000	394 000	250 000	30 000
Total Long-Term Debt	0	0	8 336 000	0
Total Current Debt	4 944 000	4 916 000	75 000	0
Total Equity and Debt	5 323 000	5 310 000	8 660 000	30 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	86 000	200 000	100 000
Revenue	86 000	200 000	100 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	106 000	15 000	24 000
Operating Profit	−19 000	185 000	76 000
Financial Income	0	0	206 000
Financial Costs	0	0	0
Financial Balance	0	0	206 000
Dividends	0	0	0
Net Income	−15 000	144 000	220 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	0	0	0
Real Eastate	5 300 000	5 300 000	5 300 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 300 000	5 300 000	5 300 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 304 000	5 300 000	5 300 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 000	10 000	3 360 000	30 000
Total Current Assets	19 000	10 000	3 360 000	30 000
Total Assets	5 323 000	5 310 000	8 660 000	30 000
Total Equity	379 000	394 000	250 000	30 000
Short-Term Group Debt	4 943 000	4 864 000	0	0
Total Long-Term Debt	0	0	8 336 000	0
Creditors	1 000	11 000	13 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	4 944 000	4 916 000	75 000	0
Total Equity and Debt	5 323 000	5 310 000	8 660 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,96 %	36,55 %	88 %	0 %
Debt-to-Equity Ratio	0	0	33,34	0
Operating Profit Margin	−22,09 %	92,5 %	76 %	-
Current Ratio	0	0	44,8	-
Quick Ratio	0	0	44,8	-
Equity Ratio	0,07	0,07	0,03	1
Gross Profit Margin	100 %	100 %	100 %	-