M W EIENDOM AS

7652 VERDAL

Finances

Share Ownership

Return on Equity

25,72 %

Current Ratio

3,96

Debt-to-Equity Ratio

1,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 539 000	2 260 000	1 430 000	1 436 000
Net Income	467 000	993 000	390 000	371 000
Total Assets	4 691 000	5 187 000	5 053 000	5 446 000
Total Equity	1 816 000	1 349 000	956 000	766 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 539 000	2 260 000	1 430 000	1 436 000
Expenditure	852 000	903 000	813 000	827 000
Operating Profit	687 000	1 356 000	617 000	608 000
Financial Income	21 000	0	3 000	27 000
Financial Costs	109 000	83 000	119 000	160 000
Financial Balance	−88 000	−83 000	−116 000	−133 000
Earnings Before Tax	599 000	1 273 000	501 000	475 000
Tax	132 000	280 000	110 000	105 000
Net Income	467 000	993 000	390 000	371 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 511 000	3 420 000	3 837 000	4 337 000
Total Current Assets	1 180 000	1 767 000	1 216 000	1 108 000
Total Assets	4 691 000	5 187 000	5 053 000	5 446 000
Total Retained Equity	1 716 000	1 249 000	856 000	666 000
Total Equity	1 816 000	1 349 000	956 000	766 000
Total Long-Term Debt	2 577 000	2 902 000	3 228 000	4 023 000
Total Current Debt	298 000	937 000	868 000	657 000
Total Equity and Debt	4 691 000	5 187 000	5 053 000	5 446 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	800 000	4 000	2 000
Other Income	1 539 000	1 460 000	1 427 000	1 434 000
Revenue	1 539 000	2 260 000	1 430 000	1 436 000
Cost of Goods Sold	0	0	2 000	2 000
Salary Costs	0	0	0	0
Depreciation	310 000	290 000	290 000	298 000
Impairment	0	0	0	0
Expenditure	852 000	903 000	813 000	827 000
Operating Profit	687 000	1 356 000	617 000	608 000
Financial Income	21 000	0	3 000	27 000
Financial Costs	109 000	83 000	119 000	160 000
Financial Balance	−88 000	−83 000	−116 000	−133 000
Dividends	0	600 000	200 000	300 000
Net Income	467 000	993 000	390 000	371 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	129 000	88 000	214 000	204 000
Real Eastate	3 353 000	3 303 000	3 553 000	3 803 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	30 000	30 000	70 000	110 000
Total Tangible Assets	3 383 000	3 333 000	3 623 000	3 913 000
Total Fiancial Fixed Assets	0	0	0	221 000
Total Fixed Assets	3 511 000	3 420 000	3 837 000	4 337 000
Stock	0	0	402 000	0
Total Investments	0	0	0	0
Cash, Bank	1 180 000	1 747 000	749 000	1 075 000
Total Current Assets	1 180 000	1 767 000	1 216 000	1 108 000
Total Assets	4 691 000	5 187 000	5 053 000	5 446 000
Total Equity	1 816 000	1 349 000	956 000	766 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 577 000	2 902 000	3 228 000	4 023 000
Creditors	83 000	45 000	33 000	146 000
Unpaid Taxes	33 000	33 000	126 000	14 000
Dividends	0	600 000	200 000	300 000
Other Current Debt	9 000	105 000	389 000	84 000
Total Current Debt	298 000	937 000	868 000	657 000
Total Equity and Debt	4 691 000	5 187 000	5 053 000	5 446 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,72 %	73,61 %	40,79 %	48,43 %
Debt-to-Equity Ratio	1,42	2,15	3,38	5,25
Operating Profit Margin	44,64 %	60 %	43,15 %	42,34 %
Current Ratio	3,96	1,89	1,4	1,69
Quick Ratio	3,96	1,89	2,61	1,69
Equity Ratio	0,39	0,26	0,19	0,14
Gross Profit Margin	100 %	100 %	99,86 %	99,86 %