MAX EIENDOM AS

4250 KOPERVIK

Finances

Return on Equity

11,95 %

Current Ratio

1,69

Debt-to-Equity Ratio

0,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	282 000	244 000	242 000	244 000
Net Income	1 957 000	8 009 000	2 769 000	2 196 000
Total Assets	32 780 000	29 288 000	42 235 000	39 282 000
Total Equity	16 383 000	14 426 000	9 456 000	9 727 000

Income (NOK)	2022	2021	2020	2019
Revenue	282 000	244 000	242 000	244 000
Expenditure	247 000	282 000	175 000	173 000
Operating Profit	35 000	−38 000	67 000	71 000
Financial Income	2 331 000	8 626 000	3 301 000	2 860 000
Financial Costs	410 000	564 000	579 000	757 000
Financial Balance	1 921 000	8 062 000	2 722 000	2 103 000
Earnings Before Tax	1 955 000	8 024 000	2 789 000	2 174 000
Tax	−2 000	15 000	20 000	−23 000
Net Income	1 957 000	8 009 000	2 769 000	2 196 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 709 000	13 402 000	13 387 000	14 137 000
Total Current Assets	17 071 000	15 886 000	28 849 000	25 145 000
Total Assets	32 780 000	29 288 000	42 235 000	39 282 000
Total Retained Equity	16 183 000	14 226 000	9 256 000	9 527 000
Total Equity	16 383 000	14 426 000	9 456 000	9 727 000
Total Long-Term Debt	6 306 000	4 141 000	4 330 000	4 448 000
Total Current Debt	10 092 000	10 721 000	28 449 000	25 107 000
Total Equity and Debt	32 780 000	29 288 000	42 235 000	39 282 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	282 000	244 000	242 000	244 000
Other Income	0	0	0	0
Revenue	282 000	244 000	242 000	244 000
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	247 000	282 000	175 000	173 000
Operating Profit	35 000	−38 000	67 000	71 000
Financial Income	2 331 000	8 626 000	3 301 000	2 860 000
Financial Costs	410 000	564 000	579 000	757 000
Financial Balance	1 921 000	8 062 000	2 722 000	2 103 000
Dividends	0	3 000 000	3 000 000	3 000 000
Net Income	1 957 000	8 009 000	2 769 000	2 196 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 148 000	4 840 000	4 840 000	4 840 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 148 000	4 840 000	4 840 000	4 840 000
Total Fiancial Fixed Assets	8 561 000	8 561 000	8 546 000	9 296 000
Total Fixed Assets	15 709 000	13 402 000	13 387 000	14 137 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	21 000	8 000	1 830 000	1 000
Total Current Assets	17 071 000	15 886 000	28 849 000	25 145 000
Total Assets	32 780 000	29 288 000	42 235 000	39 282 000
Total Equity	16 383 000	14 426 000	9 456 000	9 727 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 306 000	4 141 000	4 330 000	4 448 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	3 000 000	3 000 000	3 000 000
Other Current Debt	10 089 000	7 711 000	25 449 000	22 107 000
Total Current Debt	10 092 000	10 721 000	28 449 000	25 107 000
Total Equity and Debt	32 780 000	29 288 000	42 235 000	39 282 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,95 %	55,52 %	29,28 %	22,58 %
Debt-to-Equity Ratio	0,38	0,29	0,46	0,46
Operating Profit Margin	12,41 %	−15,57 %	27,69 %	29,1 %
Current Ratio	1,69	1,48	1,01	1
Quick Ratio	1,69	1,48	1,01	1
Equity Ratio	0,5	0,49	0,22	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %