MOAVEIEN 31 AS

2013 SKJETTEN

Finances

Share Ownership

Return on Equity

33,43 %

Current Ratio

Debt-to-Equity Ratio

1,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 561 000	1 486 000	1 475 000	1 452 000
Net Income	689 000	760 000	753 000	691 000
Total Assets	6 227 000	6 589 000	6 831 000	7 187 000
Total Equity	2 061 000	2 071 000	2 061 000	2 061 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 561 000	1 486 000	1 475 000	1 452 000
Expenditure	528 000	439 000	425 000	438 000
Operating Profit	1 033 000	1 047 000	1 051 000	1 014 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	152 000	74 000	87 000	131 000
Financial Balance	−150 000	−72 000	−85 000	−129 000
Earnings Before Tax	883 000	975 000	965 000	886 000
Tax	194 000	214 000	212 000	195 000
Net Income	689 000	760 000	753 000	691 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 227 000	6 589 000	6 831 000	7 187 000
Total Current Assets	0	0	0	0
Total Assets	6 227 000	6 589 000	6 831 000	7 187 000
Total Retained Equity	0	10 000	0	0
Total Equity	2 061 000	2 071 000	2 061 000	2 061 000
Total Long-Term Debt	3 171 000	3 531 000	3 786 000	4 163 000
Total Current Debt	994 000	987 000	984 000	963 000
Total Equity and Debt	6 227 000	6 589 000	6 831 000	7 187 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 561 000	1 486 000	1 475 000	1 452 000
Other Income	0	0	0	0
Revenue	1 561 000	1 486 000	1 475 000	1 452 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	362 000	359 000	357 000	357 000
Impairment	0	0	0	0
Expenditure	528 000	439 000	425 000	438 000
Operating Profit	1 033 000	1 047 000	1 051 000	1 014 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	152 000	74 000	87 000	131 000
Financial Balance	−150 000	−72 000	−85 000	−129 000
Dividends	699 000	750 000	753 000	753 000
Net Income	689 000	760 000	753 000	691 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 227 000	6 589 000	6 831 000	7 187 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 227 000	6 589 000	6 831 000	7 187 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 227 000	6 589 000	6 831 000	7 187 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	0	0	0	0
Total Assets	6 227 000	6 589 000	6 831 000	7 187 000
Total Equity	2 061 000	2 071 000	2 061 000	2 061 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 171 000	3 531 000	3 786 000	4 163 000
Creditors	0	0	0	0
Unpaid Taxes	5 000	5 000	3 000	4 000
Dividends	699 000	750 000	753 000	753 000
Other Current Debt	74 000	0	0	0
Total Current Debt	994 000	987 000	984 000	963 000
Total Equity and Debt	6 227 000	6 589 000	6 831 000	7 187 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,43 %	36,7 %	36,54 %	33,53 %
Debt-to-Equity Ratio	1,54	1,7	1,84	2,02
Operating Profit Margin	66,18 %	70,46 %	71,25 %	69,83 %
Current Ratio	0	0	0	0
Quick Ratio	0	0	0	0
Equity Ratio	0,33	0,31	0,3	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %