MUSDAL EIENDOM AS

2635 TRETTEN

Finances

Share Ownership

Return on Equity

1,36 %

Current Ratio

7,5

Debt-to-Equity Ratio

5,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	525 000	525 000	497 000	600 000
Net Income	7 000	12 000	8 000	12 000
Total Assets	3 244 000	3 168 000	3 556 000	3 937 000
Total Equity	513 000	506 000	494 000	486 000

Income (NOK)	2022	2021	2020	2019
Revenue	525 000	525 000	497 000	600 000
Expenditure	398 000	413 000	370 000	445 000
Operating Profit	128 000	112 000	127 000	155 000
Financial Income	1 000	1 000	4 000	6 000
Financial Costs	120 000	98 000	120 000	146 000
Financial Balance	−119 000	−97 000	−116 000	−140 000
Earnings Before Tax	8 000	15 000	11 000	15 000
Tax	2 000	3 000	2 000	3 000
Net Income	7 000	12 000	8 000	12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 899 000	2 874 000	3 176 000	3 511 000
Total Current Assets	345 000	294 000	380 000	426 000
Total Assets	3 244 000	3 168 000	3 556 000	3 937 000
Total Retained Equity	413 000	406 000	394 000	386 000
Total Equity	513 000	506 000	494 000	486 000
Total Long-Term Debt	2 686 000	2 533 000	2 925 000	3 313 000
Total Current Debt	46 000	129 000	137 000	137 000
Total Equity and Debt	3 244 000	3 168 000	3 556 000	3 937 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	525 000	525 000	497 000	600 000
Revenue	525 000	525 000	497 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	350 000	329 000	335 000	335 000
Impairment	0	0	0	0
Expenditure	398 000	413 000	370 000	445 000
Operating Profit	128 000	112 000	127 000	155 000
Financial Income	1 000	1 000	4 000	6 000
Financial Costs	120 000	98 000	120 000	146 000
Financial Balance	−119 000	−97 000	−116 000	−140 000
Dividends	0	0	0	0
Net Income	7 000	12 000	8 000	12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 555 000	2 803 000	3 057 000	3 322 000
Machinery and Plant Facilities	344 000	71 000	118 000	189 000
Fixtures	0	0	0	0
Total Tangible Assets	2 899 000	2 874 000	3 176 000	3 511 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 899 000	2 874 000	3 176 000	3 511 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	326 000	202 000	305 000	351 000
Total Current Assets	345 000	294 000	380 000	426 000
Total Assets	3 244 000	3 168 000	3 556 000	3 937 000
Total Equity	513 000	506 000	494 000	486 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 686 000	2 533 000	2 925 000	3 313 000
Creditors	2 000	1 000	1 000	0
Unpaid Taxes	28 000	105 000	117 000	124 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	46 000	129 000	137 000	137 000
Total Equity and Debt	3 244 000	3 168 000	3 556 000	3 937 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,36 %	2,37 %	1,62 %	2,47 %
Debt-to-Equity Ratio	5,24	5,01	5,92	6,82
Operating Profit Margin	24,38 %	21,33 %	25,55 %	25,83 %
Current Ratio	7,5	2,28	2,77	3,11
Quick Ratio	7,5	2,28	2,77	3,11
Equity Ratio	0,16	0,16	0,14	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %