Møllerbråthen Eiendom AS

2240 MAGNOR

Finances

Share Ownership

Return on Equity

3,31 %

Current Ratio

74,4

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	64 000	63 000	45 000	64 000
Net Income	16 000	11 000	−9 000	21 000
Total Assets	491 000	470 000	456 000	465 000
Total Equity	483 000	467 000	456 000	465 000

Income (NOK)	2022	2021	2020	2019
Revenue	64 000	63 000	45 000	64 000
Expenditure	44 000	51 000	57 000	46 000
Operating Profit	20 000	11 000	−12 000	18 000
Financial Income	1 000	0	3 000	3 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	3 000	3 000
Earnings Before Tax	21 000	12 000	−9 000	21 000
Tax	5 000	1 000	0	0
Net Income	16 000	11 000	−9 000	21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	119 000	123 000	127 000	131 000
Total Current Assets	372 000	347 000	329 000	334 000
Total Assets	491 000	470 000	456 000	465 000
Total Retained Equity	183 000	167 000	156 000	165 000
Total Equity	483 000	467 000	456 000	465 000
Total Long-Term Debt	3 000	1 000	0	0
Total Current Debt	5 000	2 000	0	0
Total Equity and Debt	491 000	470 000	456 000	465 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	64 000	63 000	45 000	64 000
Revenue	64 000	63 000	45 000	64 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	4 000	4 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	44 000	51 000	57 000	46 000
Operating Profit	20 000	11 000	−12 000	18 000
Financial Income	1 000	0	3 000	3 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	3 000	3 000
Dividends	0	0	0	0
Net Income	16 000	11 000	−9 000	21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	119 000	123 000	127 000	131 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	119 000	123 000	127 000	131 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	119 000	123 000	127 000	131 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	357 000	337 000	309 000	320 000
Total Current Assets	372 000	347 000	329 000	334 000
Total Assets	491 000	470 000	456 000	465 000
Total Equity	483 000	467 000	456 000	465 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	1 000	0	0
Creditors	3 000	2 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	5 000	2 000	0	0
Total Equity and Debt	491 000	470 000	456 000	465 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,31 %	2,36 %	−1,97 %	4,52 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	31,25 %	17,46 %	−26,67 %	28,13 %
Current Ratio	74,4	173,5	-	-
Quick Ratio	74,4	173,5	-	-
Equity Ratio	0,98	0,99	1	1
Gross Profit Margin	100 %	100 %	100 %	100 %