MAGNUSSEN OG GROSVOLD EIENDOM AS

3619 SKOLLENBORG

Finances

Share Ownership

Return on Equity

11,93 %

Current Ratio

3,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	125 000	1 215 000	175 000	150 000
Net Income	52 000	953 000	111 000	91 000
Total Assets	596 000	1 403 000	270 000	160 000
Total Equity	436 000	1 083 000	130 000	19 000

Income (NOK)	2022	2021	2020	2019
Revenue	125 000	1 215 000	175 000	150 000
Expenditure	60 000	87 000	67 000	61 000
Operating Profit	65 000	1 128 000	108 000	89 000
Financial Income	3 000	3 000	3 000	3 000
Financial Costs	1 000	0	0	0
Financial Balance	2 000	3 000	3 000	3 000
Earnings Before Tax	67 000	1 131 000	111 000	91 000
Tax	15 000	178 000	0	0
Net Income	52 000	953 000	111 000	91 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	596 000	1 403 000	270 000	160 000
Total Assets	596 000	1 403 000	270 000	160 000
Total Retained Equity	254 000	901 000	−52 000	−163 000
Total Equity	436 000	1 083 000	130 000	19 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	161 000	320 000	141 000	141 000
Total Equity and Debt	596 000	1 403 000	270 000	160 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 079 000	0	0
Other Income	125 000	137 000	175 000	150 000
Revenue	125 000	1 215 000	175 000	150 000
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	60 000	87 000	67 000	61 000
Operating Profit	65 000	1 128 000	108 000	89 000
Financial Income	3 000	3 000	3 000	3 000
Financial Costs	1 000	0	0	0
Financial Balance	2 000	3 000	3 000	3 000
Dividends	0	0	0	0
Net Income	52 000	953 000	111 000	91 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	585 000	1 387 000	255 000	145 000
Total Current Assets	596 000	1 403 000	270 000	160 000
Total Assets	596 000	1 403 000	270 000	160 000
Total Equity	436 000	1 083 000	130 000	19 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	143 000	142 000	141 000	141 000
Total Current Debt	161 000	320 000	141 000	141 000
Total Equity and Debt	596 000	1 403 000	270 000	160 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,93 %	88 %	85,38 %	478,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	52 %	92,84 %	61,71 %	59,33 %
Current Ratio	3,7	4,38	1,91	1,13
Quick Ratio	3,7	4,38	1,91	1,13
Equity Ratio	0,73	0,77	0,48	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %