MUNKEGATA 44 AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

34,02 %

Current Ratio

0,03

Debt-to-Equity Ratio

3,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 738 000	2 250 000	2 403 000	2 549 000
Net Income	1 179 000	1 188 000	912 000	761 000
Total Assets	16 752 000	15 682 000	17 109 000	17 085 000
Total Equity	3 466 000	3 940 000	4 265 000	4 550 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 738 000	2 250 000	2 403 000	2 549 000
Expenditure	690 000	563 000	1 090 000	1 341 000
Operating Profit	2 048 000	1 688 000	1 314 000	1 207 000
Financial Income	10 000	41 000	49 000	30 000
Financial Costs	373 000	205 000	194 000	262 000
Financial Balance	−363 000	−164 000	−145 000	−232 000
Earnings Before Tax	1 685 000	1 524 000	1 169 000	975 000
Tax	506 000	335 000	257 000	215 000
Net Income	1 179 000	1 188 000	912 000	761 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 676 000	15 253 000	16 199 000	16 799 000
Total Current Assets	75 000	429 000	910 000	286 000
Total Assets	16 752 000	15 682 000	17 109 000	17 085 000
Total Retained Equity	0	0	−535 000	−250 000
Total Equity	3 466 000	3 940 000	4 265 000	4 550 000
Total Long-Term Debt	11 114 000	9 711 000	11 062 000	10 857 000
Total Current Debt	2 171 000	2 031 000	1 782 000	1 678 000
Total Equity and Debt	16 752 000	15 682 000	17 109 000	17 085 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 738 000	2 250 000	2 403 000	2 549 000
Other Income	0	0	0	0
Revenue	2 738 000	2 250 000	2 403 000	2 549 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	676 000	676 000	642 000	909 000
Impairment	0	0	0	0
Expenditure	690 000	563 000	1 090 000	1 341 000
Operating Profit	2 048 000	1 688 000	1 314 000	1 207 000
Financial Income	10 000	41 000	49 000	30 000
Financial Costs	373 000	205 000	194 000	262 000
Financial Balance	−363 000	−164 000	−145 000	−232 000
Dividends	0	0	0	0
Net Income	1 179 000	1 188 000	912 000	761 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 685 000	13 361 000	14 037 000	14 679 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 685 000	13 361 000	14 037 000	14 679 000
Total Fiancial Fixed Assets	3 992 000	1 892 000	2 162 000	2 120 000
Total Fixed Assets	16 676 000	15 253 000	16 199 000	16 799 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	32 000	402 000	886 000	219 000
Total Current Assets	75 000	429 000	910 000	286 000
Total Assets	16 752 000	15 682 000	17 109 000	17 085 000
Total Equity	3 466 000	3 940 000	4 265 000	4 550 000
Short-Term Group Debt	2 119 000	1 940 000	1 535 000	1 592 000
Total Long-Term Debt	11 114 000	9 711 000	11 062 000	10 857 000
Creditors	33 000	101 000	165 000	51 000
Unpaid Taxes	0	−17 000	67 000	33 000
Dividends	0	0	0	0
Other Current Debt	20 000	7 000	15 000	1 000
Total Current Debt	2 171 000	2 031 000	1 782 000	1 678 000
Total Equity and Debt	16 752 000	15 682 000	17 109 000	17 085 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,02 %	30,15 %	21,38 %	16,73 %
Debt-to-Equity Ratio	3,21	2,46	2,59	2,39
Operating Profit Margin	74,8 %	75,02 %	54,68 %	47,35 %
Current Ratio	0,03	0,21	0,51	0,17
Quick Ratio	0,03	0,21	0,51	0,17
Equity Ratio	0,21	0,25	0,25	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %