MURIBØ EIENDOM AS

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

−1,41 %

Current Ratio

0,17

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	198 000	174 000	51 000	112 000
Net Income	−42 000	−39 000	−865 000	−675 000
Total Assets	4 518 000	3 978 000	4 121 000	5 989 000
Total Equity	2 973 000	3 015 000	3 054 000	3 919 000

Income (NOK)	2022	2021	2020	2019
Revenue	198 000	174 000	51 000	112 000
Expenditure	224 000	223 000	1 179 000	906 000
Operating Profit	−25 000	−49 000	−1 129 000	−794 000
Financial Income	0	3 000	21 000	22 000
Financial Costs	29 000	3 000	0	93 000
Financial Balance	−29 000	0	21 000	−71 000
Earnings Before Tax	−54 000	−50 000	−1 109 000	−865 000
Tax	−12 000	−11 000	−244 000	−190 000
Net Income	−42 000	−39 000	−865 000	−675 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 413 000	3 731 000	3 083 000	2 803 000
Total Current Assets	105 000	247 000	1 037 000	3 186 000
Total Assets	4 518 000	3 978 000	4 121 000	5 989 000
Total Retained Equity	2 836 000	2 877 000	2 916 000	3 781 000
Total Equity	2 973 000	3 015 000	3 054 000	3 919 000
Total Long-Term Debt	929 000	305 000	446 000	822 000
Total Current Debt	615 000	658 000	621 000	1 248 000
Total Equity and Debt	4 518 000	3 978 000	4 121 000	5 989 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	198 000	174 000	51 000	112 000
Revenue	198 000	174 000	51 000	112 000
Cost of Goods Sold	0	18 000	0	19 000
Salary Costs	0	0	0	0
Depreciation	88 000	110 000	87 000	31 000
Impairment	0	0	890 000	0
Expenditure	224 000	223 000	1 179 000	906 000
Operating Profit	−25 000	−49 000	−1 129 000	−794 000
Financial Income	0	3 000	21 000	22 000
Financial Costs	29 000	3 000	0	93 000
Financial Balance	−29 000	0	21 000	−71 000
Dividends	0	0	0	400 000
Net Income	−42 000	−39 000	−865 000	−675 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 409 000	3 722 000	3 050 000	2 750 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	23 000	53 000
Total Tangible Assets	4 409 000	3 722 000	3 073 000	2 803 000
Total Fiancial Fixed Assets	5 000	10 000	11 000	0
Total Fixed Assets	4 413 000	3 731 000	3 083 000	2 803 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	105 000	247 000	1 037 000	3 185 000
Total Current Assets	105 000	247 000	1 037 000	3 186 000
Total Assets	4 518 000	3 978 000	4 121 000	5 989 000
Total Equity	2 973 000	3 015 000	3 054 000	3 919 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	929 000	305 000	446 000	822 000
Creditors	20 000	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	400 000
Other Current Debt	484 000	528 000	488 000	1 108 000
Total Current Debt	615 000	658 000	621 000	1 248 000
Total Equity and Debt	4 518 000	3 978 000	4 121 000	5 989 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,41 %	−1,29 %	−28,32 %	−17,22 %
Debt-to-Equity Ratio	0,31	0,1	0,15	0,21
Operating Profit Margin	−12,63 %	−28,16 %	−2 213,73 %	−708,93 %
Current Ratio	0,17	0,38	1,67	2,55
Quick Ratio	0,17	0,38	1,67	2,55
Equity Ratio	0,66	0,76	0,74	0,65
Gross Profit Margin	100 %	89,66 %	100 %	83,04 %