MI EIENDOM AS

9386 SENJAHOPEN

Finances

Return on Equity

35,26 %

Current Ratio

1,67

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	700 000	625 000	707 000	665 000
Net Income	1 390 000	32 000	196 000	194 000
Total Assets	5 323 000	5 774 000	5 854 000	5 868 000
Total Equity	3 942 000	2 552 000	2 520 000	2 323 000

Income (NOK)	2022	2021	2020	2019
Revenue	700 000	625 000	707 000	665 000
Expenditure	613 000	518 000	422 000	363 000
Operating Profit	87 000	107 000	286 000	302 000
Financial Income	1 120 000	0	0	0
Financial Costs	59 000	75 000	89 000	108 000
Financial Balance	1 061 000	−75 000	−89 000	−108 000
Earnings Before Tax	1 148 000	32 000	196 000	194 000
Tax	−242 000	0	0	0
Net Income	1 390 000	32 000	196 000	194 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 596 000	2 940 000	3 126 000	3 312 000
Total Current Assets	727 000	2 835 000	2 728 000	2 557 000
Total Assets	5 323 000	5 774 000	5 854 000	5 868 000
Total Retained Equity	3 142 000	1 752 000	1 720 000	1 523 000
Total Equity	3 942 000	2 552 000	2 520 000	2 323 000
Total Long-Term Debt	945 000	2 740 000	2 933 000	3 127 000
Total Current Debt	435 000	482 000	401 000	418 000
Total Equity and Debt	5 323 000	5 774 000	5 854 000	5 868 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	700 000	625 000	707 000	665 000
Revenue	700 000	625 000	707 000	665 000
Cost of Goods Sold	0	0	0	0
Salary Costs	152 000	0	0	0
Depreciation	189 000	186 000	186 000	191 000
Impairment	0	0	0	0
Expenditure	613 000	518 000	422 000	363 000
Operating Profit	87 000	107 000	286 000	302 000
Financial Income	1 120 000	0	0	0
Financial Costs	59 000	75 000	89 000	108 000
Financial Balance	1 061 000	−75 000	−89 000	−108 000
Dividends	0	0	0	0
Net Income	1 390 000	32 000	196 000	194 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	242 000	0	0	0
Real Eastate	3 138 000	2 431 000	2 617 000	2 803 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 138 000	2 431 000	2 617 000	2 803 000
Total Fiancial Fixed Assets	1 215 000	508 000	508 000	508 000
Total Fixed Assets	4 596 000	2 940 000	3 126 000	3 312 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	370 000	597 000	507 000	336 000
Total Current Assets	727 000	2 835 000	2 728 000	2 557 000
Total Assets	5 323 000	5 774 000	5 854 000	5 868 000
Total Equity	3 942 000	2 552 000	2 520 000	2 323 000
Short-Term Group Debt	209 000	209 000	209 000	209 000
Total Long-Term Debt	945 000	2 740 000	2 933 000	3 127 000
Creditors	93 000	273 000	187 000	141 000
Unpaid Taxes	1 000	0	5 000	25 000
Dividends	0	0	0	0
Other Current Debt	133 000	0	0	42 000
Total Current Debt	435 000	482 000	401 000	418 000
Total Equity and Debt	5 323 000	5 774 000	5 854 000	5 868 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,26 %	1,25 %	7,78 %	8,35 %
Debt-to-Equity Ratio	0,24	1,07	1,16	1,35
Operating Profit Margin	12,43 %	17,12 %	40,45 %	45,41 %
Current Ratio	1,67	5,88	6,8	6,12
Quick Ratio	1,67	5,88	6,8	6,12
Equity Ratio	0,74	0,44	0,43	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %