MUSKAN EIENDOM AS

1536 MOSS

Finances

Share Ownership

Return on Equity

40,34 %

Current Ratio

0,03

Debt-to-Equity Ratio

2,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 700 000	1 680 000	1 320 000	880 000
Net Income	639 000	449 000	157 000	309 000
Total Assets	6 824 000	6 997 000	7 273 000	7 562 000
Total Equity	1 584 000	945 000	496 000	339 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 700 000	1 680 000	1 320 000	880 000
Expenditure	643 000	675 000	587 000	234 000
Operating Profit	1 057 000	1 005 000	734 000	646 000
Financial Income	0	0	0	1 000
Financial Costs	235 000	429 000	532 000	251 000
Financial Balance	−235 000	−429 000	−532 000	−250 000
Earnings Before Tax	822 000	576 000	201 000	396 000
Tax	183 000	127 000	44 000	87 000
Net Income	639 000	449 000	157 000	309 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 793 000	6 986 000	7 272 000	7 510 000
Total Current Assets	31 000	11 000	1 000	52 000
Total Assets	6 824 000	6 997 000	7 273 000	7 562 000
Total Retained Equity	1 554 000	915 000	466 000	309 000
Total Equity	1 584 000	945 000	496 000	339 000
Total Long-Term Debt	4 095 000	3 871 000	3 686 000	4 836 000
Total Current Debt	1 145 000	2 181 000	3 091 000	2 387 000
Total Equity and Debt	6 824 000	6 997 000	7 273 000	7 562 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 000	0	0	0
Other Income	1 680 000	1 680 000	1 320 000	880 000
Revenue	1 700 000	1 680 000	1 320 000	880 000
Cost of Goods Sold	18 000	0	1 000	0
Salary Costs	0	0	0	0
Depreciation	324 000	319 000	309 000	78 000
Impairment	0	0	0	0
Expenditure	643 000	675 000	587 000	234 000
Operating Profit	1 057 000	1 005 000	734 000	646 000
Financial Income	0	0	0	1 000
Financial Costs	235 000	429 000	532 000	251 000
Financial Balance	−235 000	−429 000	−532 000	−250 000
Dividends	0	0	0	0
Net Income	639 000	449 000	157 000	309 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	73 000	43 000	9 000	0
Real Eastate	6 554 000	6 841 000	7 128 000	7 415 000
Machinery and Plant Facilities	48 000	70 000	92 000	64 000
Fixtures	116 000	32 000	42 000	30 000
Total Tangible Assets	6 718 000	6 942 000	7 262 000	7 509 000
Total Fiancial Fixed Assets	2 000	1 000	1 000	1 000
Total Fixed Assets	6 793 000	6 986 000	7 272 000	7 510 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	7 000	1 000	2 000
Total Current Assets	31 000	11 000	1 000	52 000
Total Assets	6 824 000	6 997 000	7 273 000	7 562 000
Total Equity	1 584 000	945 000	496 000	339 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 095 000	3 871 000	3 686 000	4 836 000
Creditors	50 000	64 000	141 000	401 000
Unpaid Taxes	65 000	217 000	214 000	31 000
Dividends	0	0	0	0
Other Current Debt	816 000	1 498 000	1 994 000	2 023 000
Total Current Debt	1 145 000	2 181 000	3 091 000	2 387 000
Total Equity and Debt	6 824 000	6 997 000	7 273 000	7 562 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,34 %	47,51 %	31,65 %	91,15 %
Debt-to-Equity Ratio	2,59	4,1	7,43	14,27
Operating Profit Margin	62,18 %	59,82 %	55,61 %	73,41 %
Current Ratio	0,03	0,01	0	0,02
Quick Ratio	0,03	0,01	0	0,02
Equity Ratio	0,23	0,14	0,07	0,04
Gross Profit Margin	98,94 %	100 %	99,92 %	100 %