MARKEBO INDUSTRIBYGG AS

3179 ÅSGÅRDSTRAND

Finances

Share Ownership

Return on Equity

30,03 %

Current Ratio

0,93

Debt-to-Equity Ratio

3,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 935 000	6 599 000	6 564 000	6 279 000
Net Income	2 252 000	2 640 000	1 964 000	2 344 000
Total Assets	41 105 000	37 543 000	37 521 000	35 239 000
Total Equity	7 500 000	12 334 000	12 385 000	10 421 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 935 000	6 599 000	6 564 000	6 279 000
Expenditure	5 614 000	2 912 000	3 653 000	2 799 000
Operating Profit	3 321 000	3 687 000	2 911 000	3 480 000
Financial Income	36 000	8 000	9 000	18 000
Financial Costs	470 000	309 000	403 000	492 000
Financial Balance	−434 000	−301 000	−394 000	−474 000
Earnings Before Tax	2 887 000	3 385 000	2 518 000	3 005 000
Tax	635 000	745 000	554 000	661 000
Net Income	2 252 000	2 640 000	1 964 000	2 344 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 835 000	32 857 000	31 769 000	33 094 000
Total Current Assets	8 270 000	4 687 000	5 752 000	2 145 000
Total Assets	41 105 000	37 543 000	37 521 000	35 239 000
Total Retained Equity	0	4 834 000	4 885 000	2 921 000
Total Equity	7 500 000	12 334 000	12 385 000	10 421 000
Total Long-Term Debt	24 680 000	21 267 000	21 281 000	21 272 000
Total Current Debt	8 925 000	3 943 000	3 855 000	3 546 000
Total Equity and Debt	41 105 000	37 543 000	37 521 000	35 239 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 122 000	0	0	0
Other Income	6 814 000	6 599 000	6 564 000	6 279 000
Revenue	8 935 000	6 599 000	6 564 000	6 279 000
Cost of Goods Sold	0	0	0	0
Salary Costs	512 000	0	0	0
Depreciation	1 511 000	1 481 000	1 438 000	1 245 000
Impairment	0	0	0	0
Expenditure	5 614 000	2 912 000	3 653 000	2 799 000
Operating Profit	3 321 000	3 687 000	2 911 000	3 480 000
Financial Income	36 000	8 000	9 000	18 000
Financial Costs	470 000	309 000	403 000	492 000
Financial Balance	−434 000	−301 000	−394 000	−474 000
Dividends	0	0	0	0
Net Income	2 252 000	2 640 000	1 964 000	2 344 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	32 749 000	32 686 000	31 512 000	32 734 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	86 000	171 000	257 000	360 000
Total Tangible Assets	32 835 000	32 857 000	31 769 000	33 094 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 835 000	32 857 000	31 769 000	33 094 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 766 000	3 705 000	5 683 000	1 850 000
Total Current Assets	8 270 000	4 687 000	5 752 000	2 145 000
Total Assets	41 105 000	37 543 000	37 521 000	35 239 000
Total Equity	7 500 000	12 334 000	12 385 000	10 421 000
Short-Term Group Debt	8 416 000	3 759 000	3 048 000	3 137 000
Total Long-Term Debt	24 680 000	21 267 000	21 281 000	21 272 000
Creditors	372 000	178 000	262 000	237 000
Unpaid Taxes	136 000	5 000	0	164 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	8 000
Total Current Debt	8 925 000	3 943 000	3 855 000	3 546 000
Total Equity and Debt	41 105 000	37 543 000	37 521 000	35 239 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,03 %	21,4 %	15,86 %	22,49 %
Debt-to-Equity Ratio	3,29	1,72	1,72	2,04
Operating Profit Margin	37,17 %	55,87 %	44,35 %	55,42 %
Current Ratio	0,93	1,19	1,49	0,6
Quick Ratio	0,93	1,19	1,49	0,6
Equity Ratio	0,18	0,33	0,33	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %