MAGISK EIENDOM AS

2323 INGEBERG

Finances

Share Ownership

Return on Equity

26,65 %

Current Ratio

4,95

Debt-to-Equity Ratio

7,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 237 000	4 981 000	5 037 000	4 298 000
Net Income	1 458 000	756 000	1 203 000	255 000
Total Assets	49 178 000	47 792 000	39 026 000	36 164 000
Total Equity	5 471 000	4 013 000	3 523 000	2 320 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 237 000	4 981 000	5 037 000	4 298 000
Expenditure	2 829 000	2 337 000	2 080 000	2 425 000
Operating Profit	3 409 000	2 644 000	2 957 000	1 873 000
Financial Income	0	0	0	0
Financial Costs	1 539 000	1 458 000	1 367 000	1 431 000
Financial Balance	−1 539 000	−1 458 000	−1 367 000	−1 431 000
Earnings Before Tax	1 870 000	1 186 000	1 591 000	442 000
Tax	411 000	430 000	388 000	187 000
Net Income	1 458 000	756 000	1 203 000	255 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 205 000	43 982 000	35 608 000	35 973 000
Total Current Assets	5 973 000	3 810 000	3 418 000	191 000
Total Assets	49 178 000	47 792 000	39 026 000	36 164 000
Total Retained Equity	5 306 000	3 847 000	3 335 000	2 132 000
Total Equity	5 471 000	4 013 000	3 523 000	2 320 000
Total Long-Term Debt	42 500 000	39 567 000	34 000 000	33 260 000
Total Current Debt	1 207 000	4 212 000	1 504 000	584 000
Total Equity and Debt	49 178 000	47 792 000	39 026 000	36 164 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 237 000	21 000	162 000	232 000
Other Income	0	4 960 000	4 875 000	4 065 000
Revenue	6 237 000	4 981 000	5 037 000	4 298 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	29 000	29 000
Depreciation	2 174 000	1 713 000	1 563 000	1 504 000
Impairment	0	0	0	0
Expenditure	2 829 000	2 337 000	2 080 000	2 425 000
Operating Profit	3 409 000	2 644 000	2 957 000	1 873 000
Financial Income	0	0	0	0
Financial Costs	1 539 000	1 458 000	1 367 000	1 431 000
Financial Balance	−1 539 000	−1 458 000	−1 367 000	−1 431 000
Dividends	0	0	0	0
Net Income	1 458 000	756 000	1 203 000	255 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	154 000	0	79 000	0
Real Eastate	42 897 000	43 787 000	35 462 000	35 898 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	154 000	195 000	67 000	75 000
Total Tangible Assets	43 051 000	43 982 000	35 529 000	35 973 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	43 205 000	43 982 000	35 608 000	35 973 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 841 000	2 813 000	2 533 000	89 000
Total Current Assets	5 973 000	3 810 000	3 418 000	191 000
Total Assets	49 178 000	47 792 000	39 026 000	36 164 000
Total Equity	5 471 000	4 013 000	3 523 000	2 320 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	42 500 000	39 567 000	34 000 000	33 260 000
Creditors	138 000	3 866 000	14 000	30 000
Unpaid Taxes	271 000	0	349 000	157 000
Dividends	0	0	0	0
Other Current Debt	166 000	62 000	578 000	189 000
Total Current Debt	1 207 000	4 212 000	1 504 000	584 000
Total Equity and Debt	49 178 000	47 792 000	39 026 000	36 164 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,65 %	18,84 %	34,15 %	10,99 %
Debt-to-Equity Ratio	7,77	9,86	9,65	14,34
Operating Profit Margin	54,66 %	53,08 %	58,71 %	43,58 %
Current Ratio	4,95	0,9	2,27	0,33
Quick Ratio	4,95	0,9	2,27	0,33
Equity Ratio	0,11	0,08	0,09	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %