MASTER EIENDOM AS

3234 SANDEFJORD

Finances

Share Ownership

Return on Equity

11,71 %

Current Ratio

9,6

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	428 000	430 000	429 000	429 000
Net Income	255 000	235 000	244 000	252 000
Total Assets	2 964 000	2 858 000	2 961 000	3 015 000
Total Equity	2 178 000	1 923 000	2 288 000	2 044 000

Income (NOK)	2022	2021	2020	2019
Revenue	428 000	430 000	429 000	429 000
Expenditure	103 000	130 000	112 000	99 000
Operating Profit	326 000	300 000	316 000	330 000
Financial Income	2 000	2 000	1 000	2 000
Financial Costs	0	1 000	4 000	8 000
Financial Balance	2 000	1 000	−3 000	−6 000
Earnings Before Tax	327 000	302 000	313 000	323 000
Tax	72 000	66 000	69 000	71 000
Net Income	255 000	235 000	244 000	252 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 966 000	1 966 000	1 966 000	1 966 000
Total Current Assets	998 000	891 000	995 000	1 049 000
Total Assets	2 964 000	2 858 000	2 961 000	3 015 000
Total Retained Equity	2 028 000	1 773 000	2 138 000	1 894 000
Total Equity	2 178 000	1 923 000	2 288 000	2 044 000
Total Long-Term Debt	682 000	831 000	566 000	874 000
Total Current Debt	104 000	103 000	107 000	97 000
Total Equity and Debt	2 964 000	2 858 000	2 961 000	3 015 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	424 000	424 000	424 000	423 000
Other Income	4 000	6 000	5 000	6 000
Revenue	428 000	430 000	429 000	429 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	103 000	130 000	112 000	99 000
Operating Profit	326 000	300 000	316 000	330 000
Financial Income	2 000	2 000	1 000	2 000
Financial Costs	0	1 000	4 000	8 000
Financial Balance	2 000	1 000	−3 000	−6 000
Dividends	0	0	0	0
Net Income	255 000	235 000	244 000	252 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 966 000	1 966 000	1 966 000	1 966 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 966 000	1 966 000	1 966 000	1 966 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 966 000	1 966 000	1 966 000	1 966 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	998 000	890 000	987 000	1 037 000
Total Current Assets	998 000	891 000	995 000	1 049 000
Total Assets	2 964 000	2 858 000	2 961 000	3 015 000
Total Equity	2 178 000	1 923 000	2 288 000	2 044 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	682 000	831 000	566 000	874 000
Creditors	27 000	27 000	32 000	20 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	5 000	5 000	5 000
Total Current Debt	104 000	103 000	107 000	97 000
Total Equity and Debt	2 964 000	2 858 000	2 961 000	3 015 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,71 %	12,22 %	10,66 %	12,33 %
Debt-to-Equity Ratio	0,31	0,43	0,25	0,43
Operating Profit Margin	76,17 %	69,77 %	73,66 %	76,92 %
Current Ratio	9,6	8,65	9,3	10,81
Quick Ratio	9,6	8,65	9,3	10,81
Equity Ratio	0,73	0,67	0,77	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %