MB EIENDOM AS

6240 ØRSKOG

Finances

Return on Equity

10,17 %

Current Ratio

1,5

Debt-to-Equity Ratio

0,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 228 000	1 164 000	1 148 000	1 131 000
Net Income	653 000	1 252 000	2 447 000	−461 000
Total Assets	11 090 000	13 305 000	14 600 000	12 902 000
Total Equity	6 422 000	6 569 000	6 917 000	5 070 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 228 000	1 164 000	1 148 000	1 131 000
Expenditure	1 196 000	1 293 000	964 000	1 443 000
Operating Profit	32 000	−129 000	184 000	−312 000
Financial Income	800 000	1 500 000	2 504 000	58 000
Financial Costs	221 000	189 000	251 000	338 000
Financial Balance	579 000	1 311 000	2 253 000	−280 000
Earnings Before Tax	611 000	1 182 000	2 437 000	−591 000
Tax	−42 000	−70 000	−11 000	−130 000
Net Income	653 000	1 252 000	2 447 000	−461 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 676 000	11 134 000	11 324 000	11 232 000
Total Current Assets	415 000	2 170 000	3 276 000	1 670 000
Total Assets	11 090 000	13 305 000	14 600 000	12 902 000
Total Retained Equity	6 157 000	6 305 000	6 652 000	4 805 000
Total Equity	6 422 000	6 569 000	6 917 000	5 070 000
Total Long-Term Debt	4 392 000	4 903 000	5 413 000	5 891 000
Total Current Debt	276 000	1 832 000	2 270 000	1 941 000
Total Equity and Debt	11 090 000	13 305 000	14 600 000	12 902 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 228 000	1 164 000	1 148 000	1 131 000
Revenue	1 228 000	1 164 000	1 148 000	1 131 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	709 000	684 000	650 000	633 000
Impairment	0	0	0	0
Expenditure	1 196 000	1 293 000	964 000	1 443 000
Operating Profit	32 000	−129 000	184 000	−312 000
Financial Income	800 000	1 500 000	2 504 000	58 000
Financial Costs	221 000	189 000	251 000	338 000
Financial Balance	579 000	1 311 000	2 253 000	−280 000
Dividends	800 000	1 600 000	600 000	0
Net Income	653 000	1 252 000	2 447 000	−461 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 366 000	9 825 000	10 215 000	10 123 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 366 000	9 825 000	10 215 000	10 123 000
Total Fiancial Fixed Assets	1 310 000	1 310 000	1 110 000	1 110 000
Total Fixed Assets	10 676 000	11 134 000	11 324 000	11 232 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	411 000	666 000	772 000	1 612 000
Total Current Assets	415 000	2 170 000	3 276 000	1 670 000
Total Assets	11 090 000	13 305 000	14 600 000	12 902 000
Total Equity	6 422 000	6 569 000	6 917 000	5 070 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 392 000	4 903 000	5 413 000	5 891 000
Creditors	52 000	47 000	143 000	558 000
Unpaid Taxes	40 000	32 000	9 000	0
Dividends	800 000	1 600 000	600 000	0
Other Current Debt	125 000	1 721 000	2 022 000	1 384 000
Total Current Debt	276 000	1 832 000	2 270 000	1 941 000
Total Equity and Debt	11 090 000	13 305 000	14 600 000	12 902 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,17 %	19,06 %	35,38 %	−9,09 %
Debt-to-Equity Ratio	0,68	0,75	0,78	1,16
Operating Profit Margin	2,61 %	−11,08 %	16,03 %	−27,59 %
Current Ratio	1,5	1,18	1,44	0,86
Quick Ratio	1,5	1,18	1,44	0,86
Equity Ratio	0,58	0,49	0,47	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %