MELKARN EIENDOM AS

9990 BÅTSFJORD

Finances

Share Ownership

Return on Equity

5,5 %

Current Ratio

14,91

Debt-to-Equity Ratio

1,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	919 000	1 124 000	1 144 000	1 083 000
Net Income	100 000	203 000	99 000	209 000
Total Assets	4 099 000	4 191 000	4 183 000	4 493 000
Total Equity	1 817 000	1 717 000	1 514 000	1 615 000

Income (NOK)	2022	2021	2020	2019
Revenue	919 000	1 124 000	1 144 000	1 083 000
Expenditure	680 000	769 000	908 000	707 000
Operating Profit	239 000	356 000	236 000	377 000
Financial Income	0	0	0	0
Financial Costs	111 000	95 000	110 000	109 000
Financial Balance	−111 000	−95 000	−110 000	−109 000
Earnings Before Tax	128 000	261 000	127 000	268 000
Tax	28 000	57 000	28 000	59 000
Net Income	100 000	203 000	99 000	209 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 459 000	3 665 000	3 926 000	4 157 000
Total Current Assets	641 000	526 000	257 000	336 000
Total Assets	4 099 000	4 191 000	4 183 000	4 493 000
Total Retained Equity	47 000	−53 000	−256 000	−355 000
Total Equity	1 817 000	1 717 000	1 514 000	1 615 000
Total Long-Term Debt	2 239 000	2 434 000	2 629 000	2 824 000
Total Current Debt	43 000	40 000	40 000	54 000
Total Equity and Debt	4 099 000	4 191 000	4 183 000	4 493 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	919 000	1 124 000	1 144 000	1 083 000
Revenue	919 000	1 124 000	1 144 000	1 083 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	204 000	204 000	204 000	204 000
Impairment	0	0	0	0
Expenditure	680 000	769 000	908 000	707 000
Operating Profit	239 000	356 000	236 000	377 000
Financial Income	0	0	0	0
Financial Costs	111 000	95 000	110 000	109 000
Financial Balance	−111 000	−95 000	−110 000	−109 000
Dividends	0	0	0	0
Net Income	100 000	203 000	99 000	209 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	15 000	72 000	100 000
Real Eastate	3 446 000	3 650 000	3 853 000	4 057 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 446 000	3 650 000	3 853 000	4 057 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 459 000	3 665 000	3 926 000	4 157 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	641 000	526 000	224 000	214 000
Total Current Assets	641 000	526 000	257 000	336 000
Total Assets	4 099 000	4 191 000	4 183 000	4 493 000
Total Equity	1 817 000	1 717 000	1 514 000	1 615 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 239 000	2 434 000	2 629 000	2 824 000
Creditors	18 000	40 000	40 000	54 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	43 000	40 000	40 000	54 000
Total Equity and Debt	4 099 000	4 191 000	4 183 000	4 493 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,5 %	11,82 %	6,54 %	12,94 %
Debt-to-Equity Ratio	1,23	1,42	1,74	1,75
Operating Profit Margin	26,01 %	31,67 %	20,63 %	34,81 %
Current Ratio	14,91	13,15	6,43	6,22
Quick Ratio	14,91	13,15	6,43	6,22
Equity Ratio	0,44	0,41	0,36	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %