MAX EIENDOM AS

1390 VOLLEN

Finances

Return on Equity

−20,64 %

Current Ratio

12,55

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	1 009 000	0
Net Income	−7 622 000	14 901 000	1 095 000	550 000
Total Assets	51 076 000	73 044 000	65 248 000	71 657 000
Total Equity	36 927 000	44 549 000	29 648 000	28 553 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	1 009 000	0
Expenditure	176 000	304 000	73 000	114 000
Operating Profit	−176 000	−304 000	936 000	−114 000
Financial Income	91 000	19 439 000	1 418 000	1 364 000
Financial Costs	7 537 000	4 235 000	1 259 000	699 000
Financial Balance	−7 446 000	15 204 000	159 000	665 000
Earnings Before Tax	−7 622 000	14 901 000	1 095 000	550 000
Tax	0	0	0	0
Net Income	−7 622 000	14 901 000	1 095 000	550 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 917 000	42 767 000	57 604 000	68 933 000
Total Current Assets	8 160 000	30 277 000	7 645 000	2 724 000
Total Assets	51 076 000	73 044 000	65 248 000	71 657 000
Total Retained Equity	36 124 000	43 746 000	28 845 000	27 750 000
Total Equity	36 927 000	44 549 000	29 648 000	28 553 000
Total Long-Term Debt	13 500 000	28 100 000	35 600 000	43 100 000
Total Current Debt	650 000	395 000	0	4 000
Total Equity and Debt	51 076 000	73 044 000	65 248 000	71 657 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	1 009 000	0
Revenue	0	0	1 009 000	0
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	176 000	304 000	73 000	114 000
Operating Profit	−176 000	−304 000	936 000	−114 000
Financial Income	91 000	19 439 000	1 418 000	1 364 000
Financial Costs	7 537 000	4 235 000	1 259 000	699 000
Financial Balance	−7 446 000	15 204 000	159 000	665 000
Dividends	0	0	0	26 850 000
Net Income	−7 622 000	14 901 000	1 095 000	550 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	42 917 000	42 767 000	57 604 000	68 933 000
Total Fixed Assets	42 917 000	42 767 000	57 604 000	68 933 000
Stock	0	0	0	0
Total Investments	7 744 000	13 278 000	4 603 000	1 857 000
Cash, Bank	74 000	291 000	1 991 000	601 000
Total Current Assets	8 160 000	30 277 000	7 645 000	2 724 000
Total Assets	51 076 000	73 044 000	65 248 000	71 657 000
Total Equity	36 927 000	44 549 000	29 648 000	28 553 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 500 000	28 100 000	35 600 000	43 100 000
Creditors	0	17 000	0	4 000
Unpaid Taxes	252 000	252 000	0	0
Dividends	0	0	0	26 850 000
Other Current Debt	397 000	126 000	0	0
Total Current Debt	650 000	395 000	0	4 000
Total Equity and Debt	51 076 000	73 044 000	65 248 000	71 657 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−20,64 %	33,45 %	3,69 %	1,93 %
Debt-to-Equity Ratio	0,37	0,63	1,2	1,51
Operating Profit Margin	-	-	92,77 %	-
Current Ratio	12,55	76,65	-	681
Quick Ratio	12,55	76,65	-	681
Equity Ratio	0,72	0,61	0,45	0,4
Gross Profit Margin	-	-	100 %	-