MUNKERUDSLETTA BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

13,12 %

Current Ratio

6,48

Debt-to-Equity Ratio

2,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 311 000	6 761 000	6 384 000	6 663 000
Net Income	1 167 000	−2 721 000	1 129 000	543 000
Total Assets	30 242 000	30 375 000	30 382 000	30 627 000
Total Equity	8 898 000	7 731 000	10 452 000	9 322 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 311 000	6 761 000	6 384 000	6 663 000
Expenditure	5 807 000	9 267 000	5 029 000	5 828 000
Operating Profit	1 504 000	−2 507 000	1 355 000	836 000
Financial Income	2 000	0	0	4 000
Financial Costs	339 000	214 000	226 000	297 000
Financial Balance	−337 000	−214 000	−226 000	−293 000
Earnings Before Tax	1 167 000	−2 721 000	1 129 000	543 000
Tax	0	0	0	0
Net Income	1 167 000	−2 721 000	1 129 000	543 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 594 000	29 459 000	29 459 000	29 459 000
Total Current Assets	648 000	916 000	923 000	1 168 000
Total Assets	30 242 000	30 375 000	30 382 000	30 627 000
Total Retained Equity	8 886 000	7 718 000	10 439 000	9 310 000
Total Equity	8 898 000	7 731 000	10 452 000	9 322 000
Total Long-Term Debt	21 244 000	22 372 000	19 819 000	20 665 000
Total Current Debt	100 000	273 000	112 000	640 000
Total Equity and Debt	30 242 000	30 375 000	30 382 000	30 627 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	7 311 000	6 761 000	6 384 000	6 663 000
Revenue	7 311 000	6 761 000	6 384 000	6 663 000
Cost of Goods Sold	0	0	0	0
Salary Costs	285 000	257 000	248 000	234 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 807 000	9 267 000	5 029 000	5 828 000
Operating Profit	1 504 000	−2 507 000	1 355 000	836 000
Financial Income	2 000	0	0	4 000
Financial Costs	339 000	214 000	226 000	297 000
Financial Balance	−337 000	−214 000	−226 000	−293 000
Dividends	0	0	0	0
Net Income	1 167 000	−2 721 000	1 129 000	543 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 459 000	29 459 000	29 459 000	29 459 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	29 459 000	29 459 000	29 459 000	29 459 000
Total Fiancial Fixed Assets	135 000	0	0	0
Total Fixed Assets	29 594 000	29 459 000	29 459 000	29 459 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	383 000	700 000	706 000	481 000
Total Current Assets	648 000	916 000	923 000	1 168 000
Total Assets	30 242 000	30 375 000	30 382 000	30 627 000
Total Equity	8 898 000	7 731 000	10 452 000	9 322 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 244 000	22 372 000	19 819 000	20 665 000
Creditors	90 000	210 000	111 000	609 000
Unpaid Taxes	6 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	62 000	0	29 000
Total Current Debt	100 000	273 000	112 000	640 000
Total Equity and Debt	30 242 000	30 375 000	30 382 000	30 627 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,12 %	−35,2 %	10,8 %	5,82 %
Debt-to-Equity Ratio	2,39	2,89	1,9	2,22
Operating Profit Margin	20,57 %	−37,08 %	21,22 %	12,55 %
Current Ratio	6,48	3,36	8,24	1,83
Quick Ratio	6,48	3,36	8,24	1,83
Equity Ratio	0,29	0,25	0,34	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %