MIRANO EIENDOM AS

3060 SVELVIK

Finances

Share Ownership

Return on Equity

−8,06 %

Current Ratio

2,06

Debt-to-Equity Ratio

9,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	343 000	236 000	234 000	196 000
Net Income	−73 000	58 000	48 000	−34 000
Total Assets	9 763 000	3 879 000	3 799 000	3 800 000
Total Equity	906 000	760 000	572 000	525 000

Income (NOK)	2022	2021	2020	2019
Revenue	343 000	236 000	234 000	196 000
Expenditure	272 000	112 000	73 000	145 000
Operating Profit	70 000	124 000	161 000	51 000
Financial Income	0	0	0	0
Financial Costs	165 000	104 000	113 000	84 000
Financial Balance	−165 000	−104 000	−113 000	−84 000
Earnings Before Tax	−94 000	21 000	48 000	−34 000
Tax	−21 000	−37 000	0	0
Net Income	−73 000	58 000	48 000	−34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 469 000	3 706 000	3 798 000	3 798 000
Total Current Assets	295 000	173 000	1 000	2 000
Total Assets	9 763 000	3 879 000	3 799 000	3 800 000
Total Retained Equity	457 000	530 000	472 000	425 000
Total Equity	906 000	760 000	572 000	525 000
Total Long-Term Debt	8 714 000	3 059 000	3 148 000	1 631 000
Total Current Debt	143 000	59 000	79 000	1 644 000
Total Equity and Debt	9 763 000	3 879 000	3 799 000	3 800 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 000	0	0	0
Other Income	341 000	236 000	234 000	196 000
Revenue	343 000	236 000	234 000	196 000
Cost of Goods Sold	1 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	272 000	112 000	73 000	145 000
Operating Profit	70 000	124 000	161 000	51 000
Financial Income	0	0	0	0
Financial Costs	165 000	104 000	113 000	84 000
Financial Balance	−165 000	−104 000	−113 000	−84 000
Dividends	0	0	0	0
Net Income	−73 000	58 000	48 000	−34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 469 000	3 292 000	3 292 000	3 292 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 469 000	3 292 000	3 292 000	3 292 000
Total Fiancial Fixed Assets	0	414 000	506 000	506 000
Total Fixed Assets	9 469 000	3 706 000	3 798 000	3 798 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−3 000	5 000	1 000	2 000
Total Current Assets	295 000	173 000	1 000	2 000
Total Assets	9 763 000	3 879 000	3 799 000	3 800 000
Total Equity	906 000	760 000	572 000	525 000
Short-Term Group Debt	86 000	53 000	53 000	53 000
Total Long-Term Debt	8 714 000	3 059 000	3 148 000	1 631 000
Creditors	6 000	2 000	22 000	14 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 000	4 000	4 000	1 577 000
Total Current Debt	143 000	59 000	79 000	1 644 000
Total Equity and Debt	9 763 000	3 879 000	3 799 000	3 800 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,06 %	7,63 %	8,39 %	−6,48 %
Debt-to-Equity Ratio	9,62	4,03	5,5	3,11
Operating Profit Margin	20,41 %	52,54 %	68,8 %	26,02 %
Current Ratio	2,06	2,93	0,01	0
Quick Ratio	2,06	2,93	0,01	0
Equity Ratio	0,09	0,2	0,15	0,14
Gross Profit Margin	99,71 %	100 %	100 %	100 %