MJØSBYEN EIENDOM AS

0352 OSLO

Finances

Return on Equity

−1,23 %

Current Ratio

1,71

Debt-to-Equity Ratio

1,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	37 118 000	0	0	0
Net Income	−2 578 000	2 373 000	0	0
Total Assets	592 296 000	215 494 000	24 000	24 000
Total Equity	209 654 000	213 527 000	24 000	24 000

Income (NOK)	2022	2021
Revenue	37 118 000	0
Expenditure	25 086 000	8 000
Operating Profit	12 032 000	−8 000
Financial Income	417 000	3 049 000
Financial Costs	14 171 000	0
Financial Balance	−13 754 000	3 049 000
Earnings Before Tax	−1 721 000	3 040 000
Tax	856 000	667 000
Net Income	−2 578 000	2 373 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	568 083 000	214 391 000	0	0
Total Current Assets	24 214 000	1 104 000	24 000	24 000
Total Assets	592 296 000	215 494 000	24 000	24 000
Total Retained Equity	−1 506 000	2 368 000	−6 000	−6 000
Total Equity	209 654 000	213 527 000	24 000	24 000
Total Long-Term Debt	368 524 000	0	0	0
Total Current Debt	14 119 000	1 967 000	0	0
Total Equity and Debt	592 296 000	215 494 000	24 000	24 000

Cash flow (NOK)	2022	2021
Sales Income	37 118 000	0
Other Income	0	0
Revenue	37 118 000	0
Cost of Goods Sold	5 083 000	0
Salary Costs	0	0
Depreciation	13 889 000	0
Impairment	0	0
Expenditure	25 086 000	8 000
Operating Profit	12 032 000	−8 000
Financial Income	417 000	3 049 000
Financial Costs	14 171 000	0
Financial Balance	−13 754 000	3 049 000
Dividends	0	0
Net Income	−2 578 000	2 373 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	567 743 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	340 000	0	0	0
Total Tangible Assets	568 083 000	0	0	0
Total Fiancial Fixed Assets	0	214 391 000	0	0
Total Fixed Assets	568 083 000	214 391 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 968 000	656 000	24 000	24 000
Total Current Assets	24 214 000	1 104 000	24 000	24 000
Total Assets	592 296 000	215 494 000	24 000	24 000
Total Equity	209 654 000	213 527 000	24 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	368 524 000	0	0	0
Creditors	5 419 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 220 000	1 300 000	0	0
Total Current Debt	14 119 000	1 967 000	0	0
Total Equity and Debt	592 296 000	215 494 000	24 000	24 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,23 %	1,11 %	0 %	0 %
Debt-to-Equity Ratio	1,76	0	0	0
Operating Profit Margin	32,42 %	-	-	-
Current Ratio	1,71	0,56	-	-
Quick Ratio	1,71	0,56	-	-
Equity Ratio	0,35	0,99	1	1
Gross Profit Margin	86,31 %	-	-	-