MW-EIENDOM AS

1894 RAKKESTAD

Finances

Share Ownership

Return on Equity

5,23 %

Current Ratio

0,96

Debt-to-Equity Ratio

−5,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	516 000	258 000	55 000	0
Net Income	−55 000	−619 000	−27 000	−12 000
Total Assets	5 367 000	4 985 000	1 696 000	128 000
Total Equity	−1 051 000	−1 464 000	45 000	72 000

Income (NOK)	2022	2021	2020	2019
Revenue	516 000	258 000	55 000	0
Expenditure	423 000	613 000	38 000	12 000
Operating Profit	93 000	−355 000	16 000	−12 000
Financial Income	0	0	0	0
Financial Costs	280 000	264 000	43 000	0
Financial Balance	−280 000	−264 000	−43 000	0
Earnings Before Tax	−187 000	−619 000	−27 000	−12 000
Tax	−132 000	0	0	0
Net Income	−55 000	−619 000	−27 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 747 000	4 849 000	1 379 000	0
Total Current Assets	620 000	136 000	317 000	128 000
Total Assets	5 367 000	4 985 000	1 696 000	128 000
Total Retained Equity	−227 000	−1 579 000	−39 000	−12 000
Total Equity	−1 051 000	−1 464 000	45 000	72 000
Total Long-Term Debt	5 775 000	5 843 000	0	0
Total Current Debt	644 000	605 000	1 651 000	56 000
Total Equity and Debt	5 367 000	4 985 000	1 696 000	128 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	516 000	258 000	55 000	0
Revenue	516 000	258 000	55 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	207 000	182 000	0	0
Impairment	0	0	0	0
Expenditure	423 000	613 000	38 000	12 000
Operating Profit	93 000	−355 000	16 000	−12 000
Financial Income	0	0	0	0
Financial Costs	280 000	264 000	43 000	0
Financial Balance	−280 000	−264 000	−43 000	0
Dividends	0	0	0	0
Net Income	−55 000	−619 000	−27 000	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 621 000	4 816 000	128 000	0
Machinery and Plant Facilities	100 000	0	1 251 000	0
Fixtures	26 000	33 000	0	0
Total Tangible Assets	4 747 000	4 849 000	1 379 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 747 000	4 849 000	1 379 000	0
Stock	0	0	0	128 000
Total Investments	0	0	0	0
Cash, Bank	10 000	28 000	0	0
Total Current Assets	620 000	136 000	317 000	128 000
Total Assets	5 367 000	4 985 000	1 696 000	128 000
Total Equity	−1 051 000	−1 464 000	45 000	72 000
Short-Term Group Debt	0	0	0	48 000
Total Long-Term Debt	5 775 000	5 843 000	0	0
Creditors	10 000	121 000	941 000	0
Unpaid Taxes	15 000	32 000	0	0
Dividends	0	0	0	0
Other Current Debt	619 000	452 000	49 000	8 000
Total Current Debt	644 000	605 000	1 651 000	56 000
Total Equity and Debt	5 367 000	4 985 000	1 696 000	128 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,23 %	42,28 %	−60 %	−16,67 %
Debt-to-Equity Ratio	−5,49	−3,99	0	0
Operating Profit Margin	18,02 %	−137,6 %	29,09 %	-
Current Ratio	0,96	0,22	0,19	2,29
Quick Ratio	0,96	0,22	0,19	−1,78
Equity Ratio	−0,2	−0,29	0,03	0,56
Gross Profit Margin	100 %	100 %	100 %	-