MAGNE SKÅTUN EIENDOM AS

5641 FUSA

Finances

Return on Equity

65,69 %

Current Ratio

1,74

Debt-to-Equity Ratio

1,45

Key figures (NOK)	2021	2020	2019	2018
Revenue	116 000	116 000	86 000	80 000
Net Income	2 265 000	2 145 000	862 000	−1 040 000
Total Assets	9 787 000	9 683 000	9 410 000	7 479 000
Total Equity	3 448 000	3 183 000	1 538 000	1 677 000

Income (NOK)	2021	2020	2019	2018
Revenue	116 000	116 000	86 000	80 000
Expenditure	210 000	459 000	191 000	841 000
Operating Profit	−94 000	−343 000	−105 000	−761 000
Financial Income	2 495 000	2 650 000	1 348 000	0
Financial Costs	196 000	252 000	267 000	279 000
Financial Balance	2 299 000	2 398 000	1 081 000	−279 000
Earnings Before Tax	2 205 000	2 055 000	976 000	−1 040 000
Tax	−59 000	−90 000	114 000	0
Net Income	2 265 000	2 145 000	862 000	−1 040 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	7 449 000	7 858 000	7 428 000	7 225 000
Total Current Assets	2 339 000	1 825 000	1 982 000	254 000
Total Assets	9 787 000	9 683 000	9 410 000	7 479 000
Total Retained Equity	3 248 000	2 983 000	1 338 000	1 477 000
Total Equity	3 448 000	3 183 000	1 538 000	1 677 000
Total Long-Term Debt	4 993 000	5 866 000	6 468 000	5 423 000
Total Current Debt	1 346 000	634 000	1 404 000	378 000
Total Equity and Debt	9 787 000	9 683 000	9 410 000	7 479 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	36 000	36 000	6 000	0
Other Income	80 000	80 000	80 000	80 000
Revenue	116 000	116 000	86 000	80 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	102 000	102 000	58 000	42 000
Impairment	0	0	0	0
Expenditure	210 000	459 000	191 000	841 000
Operating Profit	−94 000	−343 000	−105 000	−761 000
Financial Income	2 495 000	2 650 000	1 348 000	0
Financial Costs	196 000	252 000	267 000	279 000
Financial Balance	2 299 000	2 398 000	1 081 000	−279 000
Dividends	0	500 000	1 000 000	0
Net Income	2 265 000	2 145 000	862 000	−1 040 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	150 000	90 000	0	0
Real Eastate	3 686 000	3 728 000	3 770 000	3 812 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	165 000	225 000	285 000	0
Total Tangible Assets	3 851 000	3 953 000	4 055 000	3 812 000
Total Fiancial Fixed Assets	3 448 000	3 815 000	3 373 000	3 413 000
Total Fixed Assets	7 449 000	7 858 000	7 428 000	7 225 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	114 000	113 000	7 000	3 000
Total Current Assets	2 339 000	1 825 000	1 982 000	254 000
Total Assets	9 787 000	9 683 000	9 410 000	7 479 000
Total Equity	3 448 000	3 183 000	1 538 000	1 677 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 993 000	5 866 000	6 468 000	5 423 000
Creditors	20 000	13 000	3 000	103 000
Unpaid Taxes	0	0	0	0
Dividends	0	500 000	1 000 000	0
Other Current Debt	1 326 000	621 000	1 286 000	275 000
Total Current Debt	1 346 000	634 000	1 404 000	378 000
Total Equity and Debt	9 787 000	9 683 000	9 410 000	7 479 000

Financial indicators	2021	2020	2019	2018
Return on Equity	65,69 %	67,39 %	56,05 %	−62,02 %
Debt-to-Equity Ratio	1,45	1,84	4,21	3,23
Operating Profit Margin	−81,03 %	−295,69 %	−122,09 %	−951,25 %
Current Ratio	1,74	2,88	1,41	0,67
Quick Ratio	1,74	2,88	1,41	0,67
Equity Ratio	0,35	0,33	0,16	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %