MØYSALEN UTVIKLING AS

8412 VESTBYGD

Finances

Return on Equity

−15,65 %

Current Ratio

N/A

Debt-to-Equity Ratio

2,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	1 000 000
Net Income	−72 000	−56 000	−9 000	962 000
Total Assets	1 646 000	1 645 000	1 633 000	1 540 000
Total Equity	460 000	532 000	589 000	597 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	1 000 000
Expenditure	72 000	56 000	9 000	38 000
Operating Profit	−72 000	−56 000	−9 000	962 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−72 000	−56 000	−9 000	962 000
Tax	0	0	0	0
Net Income	−72 000	−56 000	−9 000	962 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 645 000	1 645 000	1 583 000	1 539 000
Total Current Assets	1 000	0	50 000	1 000
Total Assets	1 646 000	1 645 000	1 633 000	1 540 000
Total Retained Equity	104 000	176 000	232 000	241 000
Total Equity	460 000	532 000	589 000	597 000
Total Long-Term Debt	1 185 000	1 074 000	1 192 000	943 000
Total Current Debt	0	39 000	−148 000	0
Total Equity and Debt	1 646 000	1 645 000	1 633 000	1 540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	1 000 000
Other Income	0	0	0	0
Revenue	0	0	0	1 000 000
Cost of Goods Sold	55 000	39 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	72 000	56 000	9 000	38 000
Operating Profit	−72 000	−56 000	−9 000	962 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−72 000	−56 000	−9 000	962 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 583 000	1 583 000	1 583 000	1 539 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 583 000	1 583 000	1 583 000	1 539 000
Total Fiancial Fixed Assets	62 000	62 000	0	0
Total Fixed Assets	1 645 000	1 645 000	1 583 000	1 539 000
Stock	0	0	0	0
Total Investments	0	0	50 000	0
Cash, Bank	1 000	0	0	1 000
Total Current Assets	1 000	0	50 000	1 000
Total Assets	1 646 000	1 645 000	1 633 000	1 540 000
Total Equity	460 000	532 000	589 000	597 000
Short-Term Group Debt	0	0	−148 000	0
Total Long-Term Debt	1 185 000	1 074 000	1 192 000	943 000
Creditors	0	39 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	39 000	−148 000	0
Total Equity and Debt	1 646 000	1 645 000	1 633 000	1 540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,65 %	−10,53 %	−1,53 %	161,14 %
Debt-to-Equity Ratio	2,58	2,02	2,02	1,58
Operating Profit Margin	-	-	-	96,2 %
Current Ratio	-	0	−0,34	-
Quick Ratio	-	0	−0,34	-
Equity Ratio	0,28	0,32	0,36	0,39
Gross Profit Margin	-	-	-	100 %