MAGNUSVEIEN 14 EIENDOM AS

0250 OSLO

Finances

Share Ownership

Return on Equity

31,26 %

Current Ratio

0,31

Debt-to-Equity Ratio

1,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 914 000	10 522 000	10 355 000	10 170 000
Net Income	6 362 000	6 158 000	6 565 000	6 080 000
Total Assets	59 339 000	58 799 000	73 262 000	63 747 000
Total Equity	20 355 000	19 979 000	19 561 000	19 083 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 914 000	10 522 000	10 355 000	10 170 000
Expenditure	1 838 000	1 401 000	1 412 000	1 361 000
Operating Profit	9 074 000	9 120 000	8 943 000	8 809 000
Financial Income	427 000	845 000	198 000	84 000
Financial Costs	1 344 000	2 070 000	724 000	1 097 000
Financial Balance	−917 000	−1 225 000	−526 000	−1 013 000
Earnings Before Tax	8 157 000	7 895 000	8 417 000	7 795 000
Tax	1 795 000	1 737 000	1 852 000	1 715 000
Net Income	6 362 000	6 158 000	6 565 000	6 080 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	56 387 000	56 462 000	57 239 000	58 016 000
Total Current Assets	2 952 000	2 337 000	16 023 000	5 731 000
Total Assets	59 339 000	58 799 000	73 262 000	63 747 000
Total Retained Equity	11 995 000	11 618 000	11 200 000	10 722 000
Total Equity	20 355 000	19 979 000	19 561 000	19 083 000
Total Long-Term Debt	29 495 000	31 018 000	45 034 000	37 083 000
Total Current Debt	9 488 000	7 802 000	8 667 000	7 582 000
Total Equity and Debt	59 339 000	58 799 000	73 262 000	63 747 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	10 914 000	10 522 000	10 355 000	10 170 000
Revenue	10 914 000	10 522 000	10 355 000	10 170 000
Cost of Goods Sold	188 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	779 000	777 000	777 000	777 000
Impairment	0	0	0	0
Expenditure	1 838 000	1 401 000	1 412 000	1 361 000
Operating Profit	9 074 000	9 120 000	8 943 000	8 809 000
Financial Income	427 000	845 000	198 000	84 000
Financial Costs	1 344 000	2 070 000	724 000	1 097 000
Financial Balance	−917 000	−1 225 000	−526 000	−1 013 000
Dividends	0	0	0	0
Net Income	6 362 000	6 158 000	6 565 000	6 080 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	56 387 000	56 462 000	57 239 000	58 016 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	56 387 000	56 462 000	57 239 000	58 016 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	56 387 000	56 462 000	57 239 000	58 016 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 952 000	2 337 000	16 023 000	5 687 000
Total Current Assets	2 952 000	2 337 000	16 023 000	5 731 000
Total Assets	59 339 000	58 799 000	73 262 000	63 747 000
Total Equity	20 355 000	19 979 000	19 561 000	19 083 000
Short-Term Group Debt	8 965 000	7 359 000	7 804 000	7 100 000
Total Long-Term Debt	29 495 000	31 018 000	45 034 000	37 083 000
Creditors	69 000	19 000	23 000	73 000
Unpaid Taxes	454 000	425 000	841 000	409 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	9 488 000	7 802 000	8 667 000	7 582 000
Total Equity and Debt	59 339 000	58 799 000	73 262 000	63 747 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,26 %	30,82 %	33,56 %	31,86 %
Debt-to-Equity Ratio	1,45	1,55	2,3	1,94
Operating Profit Margin	83,14 %	86,68 %	86,36 %	86,62 %
Current Ratio	0,31	0,3	1,85	0,76
Quick Ratio	0,31	0,3	1,85	0,76
Equity Ratio	0,34	0,34	0,27	0,3
Gross Profit Margin	98,28 %	100 %	100 %	100 %