MIKKEL EIENDOM AS

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

−183 %

Current Ratio

1,12

Debt-to-Equity Ratio

48,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	7 366 000
Net Income	−183 000	21 000	6 000	5 693 000
Total Assets	5 519 000	1 911 000	2 328 000	7 736 000
Total Equity	100 000	100 000	100 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	7 366 000
Expenditure	53 000	18 000	48 000	182 000
Operating Profit	−53 000	−18 000	−48 000	7 184 000
Financial Income	0	45 000	55 000	115 000
Financial Costs	182 000	0	0	0
Financial Balance	−182 000	45 000	55 000	115 000
Earnings Before Tax	−235 000	27 000	8 000	7 299 000
Tax	−52 000	6 000	2 000	1 606 000
Net Income	−183 000	21 000	6 000	5 693 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 921 000	1 164 000	1 405 000	7 736 000
Total Current Assets	597 000	747 000	924 000	0
Total Assets	5 519 000	1 911 000	2 328 000	7 736 000
Total Retained Equity	0	0	0	0
Total Equity	100 000	100 000	100 000	100 000
Total Long-Term Debt	4 887 000	826 000	1 037 000	1 297 000
Total Current Debt	531 000	984 000	1 192 000	6 339 000
Total Equity and Debt	5 519 000	1 911 000	2 328 000	7 736 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	178 000
Other Income	0	0	0	7 188 000
Revenue	0	0	0	7 366 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	53 000	18 000	48 000	182 000
Operating Profit	−53 000	−18 000	−48 000	7 184 000
Financial Income	0	45 000	55 000	115 000
Financial Costs	182 000	0	0	0
Financial Balance	−182 000	45 000	55 000	115 000
Dividends	0	0	0	0
Net Income	−183 000	21 000	6 000	5 693 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 921 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 921 000	0	0	0
Total Fiancial Fixed Assets	0	1 164 000	1 405 000	7 736 000
Total Fixed Assets	4 921 000	1 164 000	1 405 000	7 736 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	597 000	747 000	924 000	0
Total Assets	5 519 000	1 911 000	2 328 000	7 736 000
Total Equity	100 000	100 000	100 000	100 000
Short-Term Group Debt	531 000	984 000	1 192 000	6 331 000
Total Long-Term Debt	4 887 000	826 000	1 037 000	1 297 000
Creditors	0	0	0	7 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	531 000	984 000	1 192 000	6 339 000
Total Equity and Debt	5 519 000	1 911 000	2 328 000	7 736 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−183 %	21 %	6 %	5 693 %
Debt-to-Equity Ratio	48,87	8,26	10,37	12,97
Operating Profit Margin	-	-	-	97,53 %
Current Ratio	1,12	0,76	0,78	0
Quick Ratio	1,12	0,76	0,78	0
Equity Ratio	0,02	0,05	0,04	0,01
Gross Profit Margin	-	-	-	100 %