MO EIENDOM AS

2100 SKARNES

Finances

Share Ownership

Return on Equity

16,37 %

Current Ratio

2,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 584 000	1 559 000	1 403 000	1 474 000
Net Income	661 000	772 000	725 000	258 000
Total Assets	4 831 000	3 909 000	6 947 000	6 202 000
Total Equity	4 038 000	3 565 000	6 072 000	5 347 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 584 000	1 559 000	1 403 000	1 474 000
Expenditure	723 000	565 000	476 000	1 153 000
Operating Profit	861 000	994 000	927 000	321 000
Financial Income	0	9 000	16 000	20 000
Financial Costs	0	1 000	2 000	1 000
Financial Balance	0	8 000	14 000	19 000
Earnings Before Tax	861 000	1 002 000	941 000	341 000
Tax	200 000	230 000	216 000	83 000
Net Income	661 000	772 000	725 000	258 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 978 000	3 031 000	3 181 000	3 336 000
Total Current Assets	1 853 000	879 000	3 767 000	2 866 000
Total Assets	4 831 000	3 909 000	6 947 000	6 202 000
Total Retained Equity	3 838 000	3 365 000	5 872 000	5 147 000
Total Equity	4 038 000	3 565 000	6 072 000	5 347 000
Total Long-Term Debt	0	30 000	466 000	230 000
Total Current Debt	793 000	314 000	410 000	625 000
Total Equity and Debt	4 831 000	3 909 000	6 947 000	6 202 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 584 000	1 559 000	1 403 000	1 474 000
Revenue	1 584 000	1 559 000	1 403 000	1 474 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	150 000	150 000	155 000	155 000
Impairment	0	0	0	0
Expenditure	723 000	565 000	476 000	1 153 000
Operating Profit	861 000	994 000	927 000	321 000
Financial Income	0	9 000	16 000	20 000
Financial Costs	0	1 000	2 000	1 000
Financial Balance	0	8 000	14 000	19 000
Dividends	0	0	0	500 000
Net Income	661 000	772 000	725 000	258 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 978 000	3 031 000	3 181 000	3 336 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 978 000	3 031 000	3 181 000	3 336 000
Total Fiancial Fixed Assets	0	0	0	1 000
Total Fixed Assets	2 978 000	3 031 000	3 181 000	3 336 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 019 000	879 000	3 696 000	2 827 000
Total Current Assets	1 853 000	879 000	3 767 000	2 866 000
Total Assets	4 831 000	3 909 000	6 947 000	6 202 000
Total Equity	4 038 000	3 565 000	6 072 000	5 347 000
Short-Term Group Debt	242 000	0	0	0
Total Long-Term Debt	0	30 000	466 000	230 000
Creditors	439 000	19 000	66 000	0
Unpaid Taxes	−34 000	56 000	100 000	42 000
Dividends	0	0	0	500 000
Other Current Debt	0	10 000	28 000	0
Total Current Debt	793 000	314 000	410 000	625 000
Total Equity and Debt	4 831 000	3 909 000	6 947 000	6 202 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,37 %	21,65 %	11,94 %	4,83 %
Debt-to-Equity Ratio	0	0,01	0,08	0,04
Operating Profit Margin	54,36 %	63,76 %	66,07 %	21,78 %
Current Ratio	2,34	2,8	9,19	4,59
Quick Ratio	2,34	2,8	9,19	4,59
Equity Ratio	0,84	0,91	0,87	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %