MANGER INDUSTRIHUS AS

5936 MANGER

Finances

Share Ownership

Return on Equity

21,91 %

Current Ratio

0,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	531 000	467 000	475 000	493 000
Net Income	293 000	156 000	174 000	192 000
Total Assets	1 819 000	1 890 000	1 913 000	1 997 000
Total Equity	1 337 000	1 201 000	1 045 000	871 000

Income (NOK)	2022	2021	2020	2019
Revenue	531 000	467 000	475 000	493 000
Expenditure	145 000	229 000	203 000	190 000
Operating Profit	386 000	238 000	272 000	303 000
Financial Income	0	0	0	0
Financial Costs	1 000	28 000	39 000	47 000
Financial Balance	−1 000	−28 000	−39 000	−47 000
Earnings Before Tax	385 000	210 000	233 000	256 000
Tax	92 000	54 000	59 000	64 000
Net Income	293 000	156 000	174 000	192 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 780 000	1 826 000	1 850 000	1 885 000
Total Current Assets	39 000	65 000	63 000	113 000
Total Assets	1 819 000	1 890 000	1 913 000	1 997 000
Total Retained Equity	1 237 000	1 101 000	945 000	771 000
Total Equity	1 337 000	1 201 000	1 045 000	871 000
Total Long-Term Debt	0	609 000	779 000	949 000
Total Current Debt	482 000	80 000	88 000	177 000
Total Equity and Debt	1 819 000	1 890 000	1 913 000	1 997 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	531 000	467 000	475 000	493 000
Revenue	531 000	467 000	475 000	493 000
Cost of Goods Sold	0	12 000	0	0
Salary Costs	0	45 000	33 000	32 000
Depreciation	35 000	35 000	35 000	35 000
Impairment	0	0	0	0
Expenditure	145 000	229 000	203 000	190 000
Operating Profit	386 000	238 000	272 000	303 000
Financial Income	0	0	0	0
Financial Costs	1 000	28 000	39 000	47 000
Financial Balance	−1 000	−28 000	−39 000	−47 000
Dividends	0	0	0	0
Net Income	293 000	156 000	174 000	192 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 780 000	1 815 000	1 850 000	1 885 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 780 000	1 815 000	1 850 000	1 885 000
Total Fiancial Fixed Assets	0	11 000	0	0
Total Fixed Assets	1 780 000	1 826 000	1 850 000	1 885 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	39 000	36 000	18 000	41 000
Total Current Assets	39 000	65 000	63 000	113 000
Total Assets	1 819 000	1 890 000	1 913 000	1 997 000
Total Equity	1 337 000	1 201 000	1 045 000	871 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	609 000	779 000	949 000
Creditors	0	0	1 000	39 000
Unpaid Taxes	0	14 000	15 000	22 000
Dividends	0	0	0	0
Other Current Debt	434 000	12 000	13 000	52 000
Total Current Debt	482 000	80 000	88 000	177 000
Total Equity and Debt	1 819 000	1 890 000	1 913 000	1 997 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,91 %	12,99 %	16,65 %	22,04 %
Debt-to-Equity Ratio	0	0,51	0,75	1,09
Operating Profit Margin	72,69 %	50,96 %	57,26 %	61,46 %
Current Ratio	0,08	0,81	0,72	0,64
Quick Ratio	0,08	0,81	0,72	0,64
Equity Ratio	0,74	0,64	0,55	0,44
Gross Profit Margin	100 %	97,43 %	100 %	100 %