MJØSPORTEN EIENDOM AS

2383 BRUMUNDDAL

Finances

Return on Equity

3,11 %

Current Ratio

0,37

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	804 000	817 000	830 000	1 708 000
Net Income	311 000	382 000	359 000	1 497 000
Total Assets	11 082 000	11 563 000	11 411 000	10 877 000
Total Equity	10 011 000	9 911 000	9 714 000	9 546 000

Income (NOK)	2022	2021	2020	2019
Revenue	804 000	817 000	830 000	1 708 000
Expenditure	405 000	327 000	308 000	313 000
Operating Profit	399 000	489 000	521 000	1 395 000
Financial Income	1 000	0	3 000	240 000
Financial Costs	0	0	4 000	85 000
Financial Balance	1 000	0	−1 000	155 000
Earnings Before Tax	399 000	490 000	520 000	1 549 000
Tax	89 000	108 000	161 000	52 000
Net Income	311 000	382 000	359 000	1 497 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 941 000	11 185 000	10 876 000	10 437 000
Total Current Assets	141 000	378 000	535 000	439 000
Total Assets	11 082 000	11 563 000	11 411 000	10 877 000
Total Retained Equity	9 771 000	9 671 000	9 474 000	9 306 000
Total Equity	10 011 000	9 911 000	9 714 000	9 546 000
Total Long-Term Debt	688 000	770 000	869 000	1 084 000
Total Current Debt	383 000	882 000	828 000	247 000
Total Equity and Debt	11 082 000	11 563 000	11 411 000	10 877 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	804 000	817 000	830 000	835 000
Other Income	0	0	0	874 000
Revenue	804 000	817 000	830 000	1 708 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	211 000	211 000	211 000	211 000
Impairment	0	0	0	0
Expenditure	405 000	327 000	308 000	313 000
Operating Profit	399 000	489 000	521 000	1 395 000
Financial Income	1 000	0	3 000	240 000
Financial Costs	0	0	4 000	85 000
Financial Balance	1 000	0	−1 000	155 000
Dividends	0	0	0	0
Net Income	311 000	382 000	359 000	1 497 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 810 000	9 958 000	10 164 000	10 371 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	52 000	57 000	62 000	67 000
Total Tangible Assets	9 862 000	10 015 000	10 226 000	10 437 000
Total Fiancial Fixed Assets	1 079 000	1 170 000	650 000	0
Total Fixed Assets	10 941 000	11 185 000	10 876 000	10 437 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	51 000	288 000	355 000	199 000
Total Current Assets	141 000	378 000	535 000	439 000
Total Assets	11 082 000	11 563 000	11 411 000	10 877 000
Total Equity	10 011 000	9 911 000	9 714 000	9 546 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	688 000	770 000	869 000	1 084 000
Creditors	0	0	0	0
Unpaid Taxes	1 000	32 000	34 000	34 000
Dividends	0	0	0	0
Other Current Debt	271 000	695 000	610 000	213 000
Total Current Debt	383 000	882 000	828 000	247 000
Total Equity and Debt	11 082 000	11 563 000	11 411 000	10 877 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,11 %	3,85 %	3,7 %	15,68 %
Debt-to-Equity Ratio	0,07	0,08	0,09	0,11
Operating Profit Margin	49,63 %	59,85 %	62,77 %	81,67 %
Current Ratio	0,37	0,43	0,65	1,78
Quick Ratio	0,37	0,43	0,65	1,78
Equity Ratio	0,9	0,86	0,85	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %