MOEN EIENDOM AS

1820 SPYDEBERG

Finances

Return on Equity

30,62 %

Current Ratio

5,58

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	67 358 000	32 318 000	62 643 000	5 538 000
Net Income	17 352 000	7 832 000	8 787 000	1 625 000
Total Assets	74 931 000	63 770 000	48 082 000	46 078 000
Total Equity	56 672 000	40 554 000	33 723 000	25 936 000

Income (NOK)	2022	2021	2020	2019
Revenue	67 358 000	32 318 000	62 643 000	5 538 000
Expenditure	29 958 000	42 673 000	32 402 000	31 473 000
Operating Profit	21 793 000	8 604 000	11 355 000	1 777 000
Financial Income	679 000	1 245 000	396 000	401 000
Financial Costs	324 000	132 000	564 000	161 000
Financial Balance	355 000	1 113 000	−168 000	240 000
Earnings Before Tax	22 147 000	9 716 000	11 187 000	2 017 000
Tax	4 796 000	1 885 000	2 400 000	392 000
Net Income	17 352 000	7 832 000	8 787 000	1 625 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 030 000	21 410 000	11 321 000	9 126 000
Total Current Assets	53 902 000	42 360 000	36 761 000	36 952 000
Total Assets	74 931 000	63 770 000	48 082 000	46 078 000
Total Retained Equity	56 572 000	40 454 000	33 623 000	25 836 000
Total Equity	56 672 000	40 554 000	33 723 000	25 936 000
Total Long-Term Debt	8 598 000	8 907 000	4 082 000	4 189 000
Total Current Debt	9 662 000	14 309 000	10 278 000	15 954 000
Total Equity and Debt	74 931 000	63 770 000	48 082 000	46 078 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	65 797 000	30 822 000	61 175 000	4 550 000
Other Income	1 561 000	1 496 000	1 468 000	988 000
Revenue	67 358 000	32 318 000	62 643 000	5 538 000
Cost of Goods Sold	29 212 000	41 993 000	31 722 000	30 956 000
Salary Costs	0	0	0	0
Depreciation	381 000	381 000	369 000	215 000
Impairment	0	0	0	0
Expenditure	29 958 000	42 673 000	32 402 000	31 473 000
Operating Profit	21 793 000	8 604 000	11 355 000	1 777 000
Financial Income	679 000	1 245 000	396 000	401 000
Financial Costs	324 000	132 000	564 000	161 000
Financial Balance	355 000	1 113 000	−168 000	240 000
Dividends	1 000 000	1 000 000	1 000 000	0
Net Income	17 352 000	7 832 000	8 787 000	1 625 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 501 000	9 882 000	10 263 000	8 068 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 501 000	9 882 000	10 263 000	8 068 000
Total Fiancial Fixed Assets	11 528 000	11 528 000	1 058 000	1 058 000
Total Fixed Assets	21 030 000	21 410 000	11 321 000	9 126 000
Stock	16 650 000	32 258 000	13 300 000	32 187 000
Total Investments	0	0	0	0
Cash, Bank	33 488 000	9 642 000	23 157 000	4 717 000
Total Current Assets	53 902 000	42 360 000	36 761 000	36 952 000
Total Assets	74 931 000	63 770 000	48 082 000	46 078 000
Total Equity	56 672 000	40 554 000	33 723 000	25 936 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 598 000	8 907 000	4 082 000	4 189 000
Creditors	1 126 000	5 362 000	1 941 000	5 870 000
Unpaid Taxes	300 000	0	0	0
Dividends	1 000 000	1 000 000	1 000 000	0
Other Current Debt	2 500 000	6 389 000	784 000	1 100 000
Total Current Debt	9 662 000	14 309 000	10 278 000	15 954 000
Total Equity and Debt	74 931 000	63 770 000	48 082 000	46 078 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,62 %	19,31 %	26,06 %	6,27 %
Debt-to-Equity Ratio	0,15	0,22	0,12	0,16
Operating Profit Margin	32,35 %	26,62 %	18,13 %	32,09 %
Current Ratio	5,58	2,96	3,58	2,32
Quick Ratio	−7,71	−2,36	−12,16	−2,28
Equity Ratio	0,76	0,64	0,7	0,56
Gross Profit Margin	56,63 %	−29,94 %	49,36 %	−458,97 %