MOBILTELEFONEXPERTEN EIENDOM AS

1181 OSLO

Finances

Return on Equity

0,27 %

Current Ratio

3,6

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 248 000	1 204 000	1 178 000	1 154 000
Net Income	11 000	2 000	−45 000	68 000
Total Assets	6 073 000	6 340 000	6 350 000	7 135 000
Total Equity	4 093 000	4 332 000	4 580 000	4 625 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 248 000	1 204 000	1 178 000	1 154 000
Expenditure	1 260 000	1 224 000	1 175 000	1 075 000
Operating Profit	−13 000	−20 000	3 000	79 000
Financial Income	29 000	21 000	33 000	59 000
Financial Costs	0	1 000	84 000	52 000
Financial Balance	29 000	20 000	−51 000	7 000
Earnings Before Tax	15 000	1 000	−48 000	86 000
Tax	5 000	−1 000	−3 000	18 000
Net Income	11 000	2 000	−45 000	68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 183 000	3 172 000	3 029 000	2 718 000
Total Current Assets	2 891 000	3 168 000	3 321 000	4 417 000
Total Assets	6 073 000	6 340 000	6 350 000	7 135 000
Total Retained Equity	3 993 000	4 232 000	4 480 000	4 525 000
Total Equity	4 093 000	4 332 000	4 580 000	4 625 000
Total Long-Term Debt	1 179 000	1 190 000	1 203 000	1 213 000
Total Current Debt	802 000	818 000	567 000	1 296 000
Total Equity and Debt	6 073 000	6 340 000	6 350 000	7 135 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 137 000	1 102 000	1 075 000	1 055 000
Other Income	110 000	102 000	103 000	99 000
Revenue	1 248 000	1 204 000	1 178 000	1 154 000
Cost of Goods Sold	0	0	0	0
Salary Costs	752 000	758 000	677 000	667 000
Depreciation	204 000	202 000	193 000	139 000
Impairment	0	0	0	0
Expenditure	1 260 000	1 224 000	1 175 000	1 075 000
Operating Profit	−13 000	−20 000	3 000	79 000
Financial Income	29 000	21 000	33 000	59 000
Financial Costs	0	1 000	84 000	52 000
Financial Balance	29 000	20 000	−51 000	7 000
Dividends	250 000	250 000	0	250 000
Net Income	11 000	2 000	−45 000	68 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 728 000	2 709 000	2 819 000	2 445 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 728 000	2 709 000	2 819 000	2 445 000
Total Fiancial Fixed Assets	455 000	463 000	210 000	273 000
Total Fixed Assets	3 183 000	3 172 000	3 029 000	2 718 000
Stock	0	0	0	0
Total Investments	0	0	1 000	19 000
Cash, Bank	2 500 000	2 792 000	2 952 000	3 993 000
Total Current Assets	2 891 000	3 168 000	3 321 000	4 417 000
Total Assets	6 073 000	6 340 000	6 350 000	7 135 000
Total Equity	4 093 000	4 332 000	4 580 000	4 625 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 179 000	1 190 000	1 203 000	1 213 000
Creditors	4 000	35 000	7 000	459 000
Unpaid Taxes	137 000	134 000	132 000	62 000
Dividends	250 000	250 000	0	250 000
Other Current Debt	395 000	637 000	421 000	498 000
Total Current Debt	802 000	818 000	567 000	1 296 000
Total Equity and Debt	6 073 000	6 340 000	6 350 000	7 135 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,27 %	0,05 %	−0,98 %	1,47 %
Debt-to-Equity Ratio	0,29	0,27	0,26	0,26
Operating Profit Margin	−1,04 %	−1,66 %	0,25 %	6,85 %
Current Ratio	3,6	3,87	5,86	3,41
Quick Ratio	3,6	3,87	5,86	3,41
Equity Ratio	0,67	0,68	0,72	0,65
Gross Profit Margin	100 %	100 %	100 %	100 %