MASTER SEALING EIENDOM AS

7652 VERDAL

Finances

Share Ownership

Return on Equity

228,57 %

Current Ratio

2,9

Debt-to-Equity Ratio

341,07

Key figures (NOK)	2022	2021	2020
Revenue	520 000	493 000	425 000
Net Income	32 000	20 000	−67 000
Total Assets	4 868 000	4 997 000	5 214 000
Total Equity	14 000	−19 000	−39 000

Income (NOK)	2022	2021	2020
Revenue	520 000	493 000	425 000
Expenditure	314 000	352 000	366 000
Operating Profit	205 000	141 000	59 000
Financial Income	0	0	0
Financial Costs	164 000	115 000	134 000
Financial Balance	−164 000	−115 000	−134 000
Earnings Before Tax	42 000	26 000	−75 000
Tax	9 000	6 000	−8 000
Net Income	32 000	20 000	−67 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	4 638 000	4 772 000	4 867 000
Total Current Assets	229 000	226 000	347 000
Total Assets	4 868 000	4 997 000	5 214 000
Total Retained Equity	−15 000	−47 000	−67 000
Total Equity	14 000	−19 000	−39 000
Total Long-Term Debt	4 775 000	4 984 000	5 194 000
Total Current Debt	79 000	32 000	59 000
Total Equity and Debt	4 868 000	4 997 000	5 214 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	520 000	493 000	425 000
Revenue	520 000	493 000	425 000
Cost of Goods Sold	0	0	10 000
Salary Costs	0	0	0
Depreciation	154 000	152 000	148 000
Impairment	0	0	0
Expenditure	314 000	352 000	366 000
Operating Profit	205 000	141 000	59 000
Financial Income	0	0	0
Financial Costs	164 000	115 000	134 000
Financial Balance	−164 000	−115 000	−134 000
Dividends	0	0	0
Net Income	32 000	20 000	−67 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	356 000	335 000	338 000
Real Eastate	3 358 000	3 506 000	3 654 000
Machinery and Plant Facilities	0	0	0
Fixtures	50 000	56 000	0
Total Tangible Assets	3 407 000	3 561 000	3 654 000
Total Fiancial Fixed Assets	875 000	875 000	875 000
Total Fixed Assets	4 638 000	4 772 000	4 867 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	159 000	161 000	32 000
Total Current Assets	229 000	226 000	347 000
Total Assets	4 868 000	4 997 000	5 214 000
Total Equity	14 000	−19 000	−39 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	4 775 000	4 984 000	5 194 000
Creditors	24 000	12 000	34 000
Unpaid Taxes	−5 000	−7 000	5 000
Dividends	0	0	0
Other Current Debt	30 000	13 000	21 000
Total Current Debt	79 000	32 000	59 000
Total Equity and Debt	4 868 000	4 997 000	5 214 000

Financial indicators	2022	2021	2020
Return on Equity	228,57 %	−105,26 %	171,79 %
Debt-to-Equity Ratio	341,07	−262,32	−133,18
Operating Profit Margin	39,42 %	28,6 %	13,88 %
Current Ratio	2,9	7,06	5,88
Quick Ratio	2,9	7,06	5,88
Equity Ratio	0	−0	−0,01
Gross Profit Margin	100 %	100 %	97,65 %