MGJ EIENDOM AS

6154 ØRSTA

Finances

Return on Equity

3,99 %

Current Ratio

0,23

Debt-to-Equity Ratio

0,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 485 000	2 013 000	1 448 000	1 282 000
Net Income	196 000	483 000	269 000	249 000
Total Assets	10 544 000	15 398 000	15 106 000	13 865 000
Total Equity	4 909 000	6 206 000	5 723 000	5 454 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 485 000	2 013 000	1 448 000	1 282 000
Expenditure	1 028 000	1 144 000	833 000	645 000
Operating Profit	458 000	870 000	615 000	637 000
Financial Income	0	0	0	0
Financial Costs	206 000	251 000	270 000	319 000
Financial Balance	−206 000	−251 000	−270 000	−319 000
Earnings Before Tax	252 000	619 000	345 000	319 000
Tax	55 000	136 000	76 000	70 000
Net Income	196 000	483 000	269 000	249 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 334 000	15 137 000	14 310 000	13 673 000
Total Current Assets	210 000	261 000	796 000	192 000
Total Assets	10 544 000	15 398 000	15 106 000	13 865 000
Total Retained Equity	3 498 000	4 396 000	3 913 000	3 644 000
Total Equity	4 909 000	6 206 000	5 723 000	5 454 000
Total Long-Term Debt	4 707 000	8 513 000	8 937 000	7 991 000
Total Current Debt	928 000	680 000	446 000	419 000
Total Equity and Debt	10 544 000	15 398 000	15 106 000	13 865 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 472 000	1 474 000	1 258 000	1 276 000
Other Income	13 000	539 000	190 000	6 000
Revenue	1 485 000	2 013 000	1 448 000	1 282 000
Cost of Goods Sold	58 000	23 000	52 000	18 000
Salary Costs	217 000	447 000	257 000	37 000
Depreciation	6 000	6 000	3 000	0
Impairment	0	0	0	0
Expenditure	1 028 000	1 144 000	833 000	645 000
Operating Profit	458 000	870 000	615 000	637 000
Financial Income	0	0	0	0
Financial Costs	206 000	251 000	270 000	319 000
Financial Balance	−206 000	−251 000	−270 000	−319 000
Dividends	0	0	0	0
Net Income	196 000	483 000	269 000	249 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 441 000	14 434 000	13 603 000	12 981 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	11 000	16 000	0
Total Tangible Assets	9 447 000	14 445 000	13 619 000	12 981 000
Total Fiancial Fixed Assets	887 000	692 000	692 000	692 000
Total Fixed Assets	10 334 000	15 137 000	14 310 000	13 673 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	104 000	165 000	768 000	28 000
Total Current Assets	210 000	261 000	796 000	192 000
Total Assets	10 544 000	15 398 000	15 106 000	13 865 000
Total Equity	4 909 000	6 206 000	5 723 000	5 454 000
Short-Term Group Debt	225 000	225 000	225 000	225 000
Total Long-Term Debt	4 707 000	8 513 000	8 937 000	7 991 000
Creditors	158 000	1 000	55 000	76 000
Unpaid Taxes	20 000	38 000	26 000	0
Dividends	0	0	0	0
Other Current Debt	461 000	273 000	54 000	36 000
Total Current Debt	928 000	680 000	446 000	419 000
Total Equity and Debt	10 544 000	15 398 000	15 106 000	13 865 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,99 %	7,78 %	4,7 %	4,57 %
Debt-to-Equity Ratio	0,96	1,37	1,56	1,47
Operating Profit Margin	30,84 %	43,22 %	42,47 %	49,69 %
Current Ratio	0,23	0,38	1,78	0,46
Quick Ratio	0,23	0,38	1,78	0,46
Equity Ratio	0,47	0,4	0,38	0,39
Gross Profit Margin	96,09 %	98,86 %	96,41 %	98,6 %