MAGNUS HANSEN EIENDOM AS

8013 BODØ

Finances

Return on Equity

18,42 %

Current Ratio

0,8

Debt-to-Equity Ratio

9,13

Key figures (NOK)	2022	2021	2020
Revenue	901 000	749 000	554 000
Net Income	254 000	297 000	288 000
Total Assets	14 119 000	10 635 000	10 490 000
Total Equity	1 379 000	1 125 000	828 000

Income (NOK)	2022	2021	2020
Revenue	901 000	749 000	554 000
Expenditure	200 000	127 000	77 000
Operating Profit	702 000	622 000	476 000
Financial Income	0	0	0
Financial Costs	376 000	241 000	108 000
Financial Balance	−376 000	−241 000	−108 000
Earnings Before Tax	326 000	381 000	369 000
Tax	72 000	84 000	81 000
Net Income	254 000	297 000	288 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	14 000 000	10 309 000	10 309 000
Total Current Assets	119 000	326 000	181 000
Total Assets	14 119 000	10 635 000	10 490 000
Total Retained Equity	839 000	585 000	288 000
Total Equity	1 379 000	1 125 000	828 000
Total Long-Term Debt	12 592 000	9 307 000	9 454 000
Total Current Debt	148 000	204 000	209 000
Total Equity and Debt	14 119 000	10 635 000	10 490 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	901 000	749 000	554 000
Revenue	901 000	749 000	554 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	200 000	127 000	77 000
Operating Profit	702 000	622 000	476 000
Financial Income	0	0	0
Financial Costs	376 000	241 000	108 000
Financial Balance	−376 000	−241 000	−108 000
Dividends	0	0	0
Net Income	254 000	297 000	288 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	14 000 000	10 309 000	10 309 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	14 000 000	10 309 000	10 309 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	14 000 000	10 309 000	10 309 000
Stock	0	0	0
Total Investments	3 000	0	0
Cash, Bank	116 000	326 000	181 000
Total Current Assets	119 000	326 000	181 000
Total Assets	14 119 000	10 635 000	10 490 000
Total Equity	1 379 000	1 125 000	828 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	12 592 000	9 307 000	9 454 000
Creditors	14 000	8 000	1 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	63 000	113 000	126 000
Total Current Debt	148 000	204 000	209 000
Total Equity and Debt	14 119 000	10 635 000	10 490 000

Financial indicators	2022	2021	2020
Return on Equity	18,42 %	26,4 %	34,78 %
Debt-to-Equity Ratio	9,13	8,27	11,42
Operating Profit Margin	77,91 %	83,04 %	85,92 %
Current Ratio	0,8	1,6	0,87
Quick Ratio	0,8	1,6	0,87
Equity Ratio	0,1	0,11	0,08
Gross Profit Margin	100 %	100 %	100 %