MIF EIENDOM AS

0166 OSLO

Finances

Share Ownership

Return on Equity

−59,11 %

Current Ratio

0,75

Debt-to-Equity Ratio

25,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 131 000	12 276 000	8 175 000	12 832 000
Net Income	−2 590 000	721 000	−1 194 000	1 069 000
Total Assets	118 618 000	121 336 000	117 340 000	122 243 000
Total Equity	4 382 000	6 972 000	6 251 000	8 545 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 131 000	12 276 000	8 175 000	12 832 000
Expenditure	11 825 000	8 166 000	4 874 000	6 860 000
Operating Profit	1 306 000	4 110 000	3 301 000	5 972 000
Financial Income	−1 632 000	−1 399 000	3 000	12 000
Financial Costs	2 994 000	1 787 000	4 834 000	4 614 000
Financial Balance	−4 626 000	−3 186 000	−4 831 000	−4 602 000
Earnings Before Tax	−3 320 000	924 000	−1 530 000	1 371 000
Tax	−730 000	203 000	−337 000	302 000
Net Income	−2 590 000	721 000	−1 194 000	1 069 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	115 406 000	114 086 000	117 198 000	120 330 000
Total Current Assets	3 211 000	7 251 000	142 000	1 913 000
Total Assets	118 618 000	121 336 000	117 340 000	122 243 000
Total Retained Equity	−1 869 000	721 000	0	0
Total Equity	4 382 000	6 972 000	6 251 000	8 545 000
Total Long-Term Debt	109 936 000	107 806 000	109 426 000	111 394 000
Total Current Debt	4 300 000	6 558 000	1 662 000	2 303 000
Total Equity and Debt	118 618 000	121 336 000	117 340 000	122 243 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	8 175 000	12 832 000
Other Income	13 131 000	12 276 000	0	0
Revenue	13 131 000	12 276 000	8 175 000	12 832 000
Cost of Goods Sold	0	0	0	0
Salary Costs	509 000	528 000	156 000	110 000
Depreciation	3 239 000	3 239 000	3 297 000	3 355 000
Impairment	0	0	0	0
Expenditure	11 825 000	8 166 000	4 874 000	6 860 000
Operating Profit	1 306 000	4 110 000	3 301 000	5 972 000
Financial Income	−1 632 000	−1 399 000	3 000	12 000
Financial Costs	2 994 000	1 787 000	4 834 000	4 614 000
Financial Balance	−4 626 000	−3 186 000	−4 831 000	−4 602 000
Dividends	0	0	0	0
Net Income	−2 590 000	721 000	−1 194 000	1 069 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 326 000	2 596 000	2 799 000	2 463 000
Real Eastate	112 022 000	111 382 000	114 242 000	117 603 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	58 000	107 000	157 000	265 000
Total Tangible Assets	112 080 000	111 490 000	114 399 000	117 868 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	115 406 000	114 086 000	117 198 000	120 330 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	37 000	2 444 000	5 000	686 000
Total Current Assets	3 211 000	7 251 000	142 000	1 913 000
Total Assets	118 618 000	121 336 000	117 340 000	122 243 000
Total Equity	4 382 000	6 972 000	6 251 000	8 545 000
Short-Term Group Debt	0	1 309 000	1 100 000	0
Total Long-Term Debt	109 936 000	107 806 000	109 426 000	111 394 000
Creditors	667 000	1 087 000	199 000	1 966 000
Unpaid Taxes	36 000	613 000	1 000	10 000
Dividends	0	0	0	0
Other Current Debt	3 596 000	3 549 000	168 000	328 000
Total Current Debt	4 300 000	6 558 000	1 662 000	2 303 000
Total Equity and Debt	118 618 000	121 336 000	117 340 000	122 243 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−59,11 %	10,34 %	−19,1 %	12,51 %
Debt-to-Equity Ratio	25,09	15,46	17,51	13,04
Operating Profit Margin	9,95 %	33,48 %	40,38 %	46,54 %
Current Ratio	0,75	1,11	0,09	0,83
Quick Ratio	0,75	1,11	0,09	0,83
Equity Ratio	0,04	0,06	0,05	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %