MUSTI EIENDOM AS

3410 SYLLING

Finances

Share Ownership

Return on Equity

−8,09 %

Current Ratio

−0

Debt-to-Equity Ratio

1,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	503 000	1 682 000	84 000	84 000
Net Income	−137 000	1 221 000	41 000	43 000
Total Assets	4 052 000	4 349 000	978 000	976 000
Total Equity	1 693 000	1 830 000	608 000	568 000

Income (NOK)	2022	2021	2020	2019
Revenue	503 000	1 682 000	84 000	84 000
Expenditure	568 000	80 000	28 000	30 000
Operating Profit	−65 000	1 603 000	56 000	54 000
Financial Income	0	0	0	0
Financial Costs	111 000	37 000	9 000	11 000
Financial Balance	−111 000	−37 000	−9 000	−11 000
Earnings Before Tax	−175 000	1 566 000	47 000	43 000
Tax	−39 000	344 000	6 000	0
Net Income	−137 000	1 221 000	41 000	43 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 052 000	4 135 000	963 000	963 000
Total Current Assets	0	214 000	14 000	13 000
Total Assets	4 052 000	4 349 000	978 000	976 000
Total Retained Equity	1 293 000	1 430 000	208 000	168 000
Total Equity	1 693 000	1 830 000	608 000	568 000
Total Long-Term Debt	2 431 000	2 502 000	369 000	402 000
Total Current Debt	−72 000	17 000	0	6 000
Total Equity and Debt	4 052 000	4 349 000	978 000	976 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	503 000	1 682 000	84 000	84 000
Revenue	503 000	1 682 000	84 000	84 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	83 000	28 000	0	0
Impairment	0	0	0	0
Expenditure	568 000	80 000	28 000	30 000
Operating Profit	−65 000	1 603 000	56 000	54 000
Financial Income	0	0	0	0
Financial Costs	111 000	37 000	9 000	11 000
Financial Balance	−111 000	−37 000	−9 000	−11 000
Dividends	0	0	0	0
Net Income	−137 000	1 221 000	41 000	43 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 052 000	4 135 000	963 000	963 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 052 000	4 135 000	963 000	963 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 052 000	4 135 000	963 000	963 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	214 000	14 000	13 000
Total Current Assets	0	214 000	14 000	13 000
Total Assets	4 052 000	4 349 000	978 000	976 000
Total Equity	1 693 000	1 830 000	608 000	568 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 431 000	2 502 000	369 000	402 000
Creditors	−121 000	5 000	0	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	−72 000	17 000	0	6 000
Total Equity and Debt	4 052 000	4 349 000	978 000	976 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,09 %	66,72 %	6,74 %	7,57 %
Debt-to-Equity Ratio	1,44	1,37	0,61	0,71
Operating Profit Margin	−12,92 %	95,3 %	66,67 %	64,29 %
Current Ratio	−0	12,59	-	2,17
Quick Ratio	−0	12,59	-	2,17
Equity Ratio	0,42	0,42	0,62	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %