MARINKA EIENDOM AS

0364 OSLO

Finances

Return on Equity

13,2 %

Current Ratio

1,51

Debt-to-Equity Ratio

1,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 381 000	1 273 000	1 304 000	620 000
Net Income	612 000	629 000	668 000	277 000
Total Assets	10 957 000	11 522 000	11 248 000	10 731 000
Total Equity	4 637 000	4 025 000	3 396 000	2 728 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 381 000	1 273 000	1 304 000	620 000
Expenditure	308 000	228 000	214 000	200 000
Operating Profit	1 073 000	1 045 000	1 090 000	420 000
Financial Income	0	0	0	0
Financial Costs	287 000	247 000	250 000	72 000
Financial Balance	−287 000	−247 000	−250 000	−72 000
Earnings Before Tax	786 000	798 000	841 000	349 000
Tax	174 000	170 000	172 000	72 000
Net Income	612 000	629 000	668 000	277 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 680 000	10 680 000	10 680 000	10 680 000
Total Current Assets	277 000	842 000	568 000	51 000
Total Assets	10 957 000	11 522 000	11 248 000	10 731 000
Total Retained Equity	3 851 000	3 239 000	2 610 000	1 942 000
Total Equity	4 637 000	4 025 000	3 396 000	2 728 000
Total Long-Term Debt	6 137 000	6 479 000	6 824 000	7 000 000
Total Current Debt	184 000	1 019 000	1 028 000	1 003 000
Total Equity and Debt	10 957 000	11 522 000	11 248 000	10 731 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	181 000	138 000	138 000	0
Other Income	1 200 000	1 135 000	1 166 000	620 000
Revenue	1 381 000	1 273 000	1 304 000	620 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	40 000
Impairment	0	0	0	0
Expenditure	308 000	228 000	214 000	200 000
Operating Profit	1 073 000	1 045 000	1 090 000	420 000
Financial Income	0	0	0	0
Financial Costs	287 000	247 000	250 000	72 000
Financial Balance	−287 000	−247 000	−250 000	−72 000
Dividends	0	0	0	0
Net Income	612 000	629 000	668 000	277 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 680 000	2 680 000	2 680 000	2 680 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 680 000	2 680 000	2 680 000	2 680 000
Total Fiancial Fixed Assets	8 000 000	8 000 000	8 000 000	8 000 000
Total Fixed Assets	10 680 000	10 680 000	10 680 000	10 680 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	238 000	842 000	568 000	51 000
Total Current Assets	277 000	842 000	568 000	51 000
Total Assets	10 957 000	11 522 000	11 248 000	10 731 000
Total Equity	4 637 000	4 025 000	3 396 000	2 728 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 137 000	6 479 000	6 824 000	7 000 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	20 000	856 000	856 000	931 000
Total Current Debt	184 000	1 019 000	1 028 000	1 003 000
Total Equity and Debt	10 957 000	11 522 000	11 248 000	10 731 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,2 %	15,63 %	19,67 %	10,15 %
Debt-to-Equity Ratio	1,32	1,61	2,01	2,57
Operating Profit Margin	77,7 %	82,09 %	83,59 %	67,74 %
Current Ratio	1,51	0,83	0,55	0,05
Quick Ratio	1,51	0,83	0,55	0,05
Equity Ratio	0,42	0,35	0,3	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %