MUNKVOLL BORETTSLAG

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

7,26 %

Current Ratio

1,91

Debt-to-Equity Ratio

4,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 362 000	7 164 000	6 950 000	6 570 000
Net Income	1 754 000	2 003 000	1 850 000	1 078 000
Total Assets	131 890 000	131 741 000	131 692 000	132 518 000
Total Equity	24 168 000	22 414 000	20 412 000	18 561 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 362 000	7 164 000	6 950 000	6 570 000
Expenditure	4 798 000	4 740 000	4 579 000	4 819 000
Operating Profit	2 565 000	2 424 000	2 370 000	1 751 000
Financial Income	76 000	71 000	69 000	76 000
Financial Costs	887 000	492 000	588 000	749 000
Financial Balance	−811 000	−421 000	−519 000	−673 000
Earnings Before Tax	1 754 000	2 003 000	1 850 000	1 078 000
Tax	0	0	0	0
Net Income	1 754 000	2 003 000	1 850 000	1 078 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	129 956 000	129 956 000	129 956 000	129 956 000
Total Current Assets	1 934 000	1 785 000	1 736 000	2 562 000
Total Assets	131 890 000	131 741 000	131 692 000	132 518 000
Total Retained Equity	24 099 000	22 345 000	20 343 000	18 492 000
Total Equity	24 168 000	22 414 000	20 412 000	18 561 000
Total Long-Term Debt	106 707 000	108 740 000	110 347 000	112 207 000
Total Current Debt	1 014 000	587 000	933 000	1 750 000
Total Equity and Debt	131 890 000	131 741 000	131 692 000	132 518 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	7 362 000	7 164 000	6 950 000	6 570 000
Revenue	7 362 000	7 164 000	6 950 000	6 570 000
Cost of Goods Sold	0	0	0	0
Salary Costs	160 000	160 000	205 000	114 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 798 000	4 740 000	4 579 000	4 819 000
Operating Profit	2 565 000	2 424 000	2 370 000	1 751 000
Financial Income	76 000	71 000	69 000	76 000
Financial Costs	887 000	492 000	588 000	749 000
Financial Balance	−811 000	−421 000	−519 000	−673 000
Dividends	0	0	0	0
Net Income	1 754 000	2 003 000	1 850 000	1 078 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	129 956 000	129 956 000	129 956 000	129 956 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	129 956 000	129 956 000	129 956 000	129 956 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	129 956 000	129 956 000	129 956 000	129 956 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 777 000	1 657 000	1 643 000	1 960 000
Total Current Assets	1 934 000	1 785 000	1 736 000	2 562 000
Total Assets	131 890 000	131 741 000	131 692 000	132 518 000
Total Equity	24 168 000	22 414 000	20 412 000	18 561 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	106 707 000	108 740 000	110 347 000	112 207 000
Creditors	725 000	295 000	462 000	1 263 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	43 000	181 000	7 000	20 000
Total Current Debt	1 014 000	587 000	933 000	1 750 000
Total Equity and Debt	131 890 000	131 741 000	131 692 000	132 518 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,26 %	8,94 %	9,06 %	5,81 %
Debt-to-Equity Ratio	4,42	4,85	5,41	6,05
Operating Profit Margin	34,84 %	33,84 %	34,1 %	26,65 %
Current Ratio	1,91	3,04	1,86	1,46
Quick Ratio	1,91	3,04	1,86	1,46
Equity Ratio	0,18	0,17	0,15	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %