MK1 EIENDOM AS

8015 BODØ

Finances

Share Ownership

Return on Equity

71,68 %

Current Ratio

0,61

Debt-to-Equity Ratio

15,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 652 000	2 477 000	2 440 000	1 061 000
Net Income	825 000	882 000	766 000	199 000
Total Assets	20 557 000	24 555 000	24 277 000	24 144 000
Total Equity	1 151 000	4 493 000	4 292 000	3 416 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 652 000	2 477 000	2 440 000	1 061 000
Expenditure	853 000	845 000	888 000	352 000
Operating Profit	1 799 000	1 632 000	1 553 000	709 000
Financial Income	0	0	1 000	9 000
Financial Costs	742 000	502 000	572 000	516 000
Financial Balance	−742 000	−502 000	−571 000	−507 000
Earnings Before Tax	1 058 000	1 131 000	982 000	202 000
Tax	233 000	249 000	216 000	3 000
Net Income	825 000	882 000	766 000	199 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 681 000	20 236 000	20 792 000	21 339 000
Total Current Assets	877 000	4 319 000	3 485 000	2 805 000
Total Assets	20 557 000	24 555 000	24 277 000	24 144 000
Total Retained Equity	151 000	1 166 000	965 000	199 000
Total Equity	1 151 000	4 493 000	4 292 000	3 416 000
Total Long-Term Debt	17 961 000	18 585 000	19 195 000	19 714 000
Total Current Debt	1 446 000	1 478 000	790 000	1 014 000
Total Equity and Debt	20 557 000	24 555 000	24 277 000	24 144 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 652 000	2 477 000	2 440 000	1 061 000
Revenue	2 652 000	2 477 000	2 440 000	1 061 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	556 000	556 000	556 000	154 000
Impairment	0	0	0	0
Expenditure	853 000	845 000	888 000	352 000
Operating Profit	1 799 000	1 632 000	1 553 000	709 000
Financial Income	0	0	1 000	9 000
Financial Costs	742 000	502 000	572 000	516 000
Financial Balance	−742 000	−502 000	−571 000	−507 000
Dividends	3 493 000	0	0	0
Net Income	825 000	882 000	766 000	199 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 681 000	20 236 000	20 792 000	21 339 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	19 681 000	20 236 000	20 792 000	21 339 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 681 000	20 236 000	20 792 000	21 339 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	830 000	4 319 000	3 344 000	2 781 000
Total Current Assets	877 000	4 319 000	3 485 000	2 805 000
Total Assets	20 557 000	24 555 000	24 277 000	24 144 000
Total Equity	1 151 000	4 493 000	4 292 000	3 416 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 961 000	18 585 000	19 195 000	19 714 000
Creditors	7 000	5 000	53 000	44 000
Unpaid Taxes	105 000	92 000	91 000	0
Dividends	3 493 000	0	0	0
Other Current Debt	1 333 000	1 380 000	647 000	971 000
Total Current Debt	1 446 000	1 478 000	790 000	1 014 000
Total Equity and Debt	20 557 000	24 555 000	24 277 000	24 144 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,68 %	19,63 %	17,85 %	5,83 %
Debt-to-Equity Ratio	15,6	4,14	4,47	5,77
Operating Profit Margin	67,84 %	65,89 %	63,65 %	66,82 %
Current Ratio	0,61	2,92	4,41	2,77
Quick Ratio	0,61	2,92	4,41	2,77
Equity Ratio	0,06	0,18	0,18	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %