MAXHUN EIENDOM AS

3725 SKIEN

Finances

Share Ownership

Return on Equity

−353,85 %

Current Ratio

0,11

Debt-to-Equity Ratio

201,15

Key figures (NOK)	2022	2021	2020
Revenue	82 000	180 000	90 000
Net Income	−46 000	32 000	8 000
Total Assets	4 885 000	3 863 000	3 854 000
Total Equity	13 000	59 000	27 000

Income (NOK)	2022	2021	2020
Revenue	82 000	180 000	90 000
Expenditure	46 000	43 000	19 000
Operating Profit	35 000	137 000	71 000
Financial Income	0	0	0
Financial Costs	95 000	96 000	64 000
Financial Balance	−95 000	−96 000	−64 000
Earnings Before Tax	−59 000	41 000	7 000
Tax	−13 000	9 000	−1 000
Net Income	−46 000	32 000	8 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	4 648 000	3 794 000	3 795 000
Total Current Assets	237 000	69 000	59 000
Total Assets	4 885 000	3 863 000	3 854 000
Total Retained Equity	−6 000	40 000	8 000
Total Equity	13 000	59 000	27 000
Total Long-Term Debt	2 615 000	2 708 000	2 775 000
Total Current Debt	2 257 000	1 096 000	1 052 000
Total Equity and Debt	4 885 000	3 863 000	3 854 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	82 000	180 000	90 000
Revenue	82 000	180 000	90 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	1 000	0	0
Impairment	0	0	0
Expenditure	46 000	43 000	19 000
Operating Profit	35 000	137 000	71 000
Financial Income	0	0	0
Financial Costs	95 000	96 000	64 000
Financial Balance	−95 000	−96 000	−64 000
Dividends	0	0	0
Net Income	−46 000	32 000	8 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	13 000	0	1 000
Real Eastate	4 604 000	3 794 000	3 794 000
Machinery and Plant Facilities	0	0	0
Fixtures	31 000	0	0
Total Tangible Assets	4 635 000	3 794 000	3 794 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	4 648 000	3 794 000	3 795 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	233 000	69 000	59 000
Total Current Assets	237 000	69 000	59 000
Total Assets	4 885 000	3 863 000	3 854 000
Total Equity	13 000	59 000	27 000
Short-Term Group Debt	2 164 000	1 058 000	1 022 000
Total Long-Term Debt	2 615 000	2 708 000	2 775 000
Creditors	30 000	0	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	64 000	30 000	30 000
Total Current Debt	2 257 000	1 096 000	1 052 000
Total Equity and Debt	4 885 000	3 863 000	3 854 000

Financial indicators	2022	2021	2020
Return on Equity	−353,85 %	54,24 %	29,63 %
Debt-to-Equity Ratio	201,15	45,9	102,78
Operating Profit Margin	42,68 %	76,11 %	78,89 %
Current Ratio	0,11	0,06	0,06
Quick Ratio	0,11	0,06	0,06
Equity Ratio	0	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %