MOHAGASVINGEN 1 AS

2770 JAREN

Finances

Share Ownership

Return on Equity

73,58 %

Current Ratio

0,88

Debt-to-Equity Ratio

5,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 673 000	1 621 000	1 576 000	1 532 000
Net Income	738 000	712 000	683 000	612 000
Total Assets	7 559 000	7 866 000	8 233 000	8 559 000
Total Equity	1 003 000	1 015 000	1 003 000	1 001 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 673 000	1 621 000	1 576 000	1 532 000
Expenditure	550 000	585 000	533 000	515 000
Operating Profit	1 123 000	1 037 000	1 044 000	1 017 000
Financial Income	0	0	0	1 000
Financial Costs	176 000	125 000	168 000	233 000
Financial Balance	−176 000	−125 000	−168 000	−232 000
Earnings Before Tax	947 000	912 000	876 000	785 000
Tax	208 000	201 000	193 000	173 000
Net Income	738 000	712 000	683 000	612 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 557 000	6 995 000	7 434 000	7 873 000
Total Current Assets	1 002 000	870 000	799 000	687 000
Total Assets	7 559 000	7 866 000	8 233 000	8 559 000
Total Retained Equity	3 000	15 000	3 000	1 000
Total Equity	1 003 000	1 015 000	1 003 000	1 001 000
Total Long-Term Debt	5 412 000	5 851 000	6 267 000	6 677 000
Total Current Debt	1 144 000	1 000 000	963 000	882 000
Total Equity and Debt	7 559 000	7 866 000	8 233 000	8 559 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	41 000	46 000	42 000	22 000
Other Income	1 632 000	1 575 000	1 535 000	1 510 000
Revenue	1 673 000	1 621 000	1 576 000	1 532 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	439 000	439 000	439 000	439 000
Impairment	0	0	0	0
Expenditure	550 000	585 000	533 000	515 000
Operating Profit	1 123 000	1 037 000	1 044 000	1 017 000
Financial Income	0	0	0	1 000
Financial Costs	176 000	125 000	168 000	233 000
Financial Balance	−176 000	−125 000	−168 000	−232 000
Dividends	750 000	700 000	680 000	620 000
Net Income	738 000	712 000	683 000	612 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 557 000	6 995 000	7 434 000	7 873 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 557 000	6 995 000	7 434 000	7 873 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 557 000	6 995 000	7 434 000	7 873 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	992 000	854 000	784 000	673 000
Total Current Assets	1 002 000	870 000	799 000	687 000
Total Assets	7 559 000	7 866 000	8 233 000	8 559 000
Total Equity	1 003 000	1 015 000	1 003 000	1 001 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 412 000	5 851 000	6 267 000	6 677 000
Creditors	0	0	0	0
Unpaid Taxes	135 000	67 000	64 000	63 000
Dividends	750 000	700 000	680 000	620 000
Other Current Debt	0	7 000	6 000	10 000
Total Current Debt	1 144 000	1 000 000	963 000	882 000
Total Equity and Debt	7 559 000	7 866 000	8 233 000	8 559 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,58 %	70,15 %	68,1 %	61,14 %
Debt-to-Equity Ratio	5,4	5,76	6,25	6,67
Operating Profit Margin	67,12 %	63,97 %	66,24 %	66,38 %
Current Ratio	0,88	0,87	0,83	0,78
Quick Ratio	0,88	0,87	0,83	0,78
Equity Ratio	0,13	0,13	0,12	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %