MB BUTIKKDRIFT AS

5210 OS

Finances

Return on Equity

26,96 %

Current Ratio

1,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	629 000	760 000	1 414 000	404 000
Total Assets	3 213 000	3 537 000	4 045 000	2 727 000
Total Equity	2 333 000	2 304 000	2 544 000	2 230 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	9 000	15 000	15 000	14 000
Operating Profit	−9 000	−15 000	−15 000	−14 000
Financial Income	819 000	1 000 000	1 828 000	532 000
Financial Costs	3 000	8 000	1 000	0
Financial Balance	816 000	992 000	1 827 000	532 000
Earnings Before Tax	807 000	977 000	1 813 000	518 000
Tax	178 000	217 000	399 000	114 000
Net Income	629 000	760 000	1 414 000	404 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 154 000	2 154 000	2 154 000	2 154 000
Total Current Assets	1 060 000	1 383 000	1 891 000	573 000
Total Assets	3 213 000	3 537 000	4 045 000	2 727 000
Total Retained Equity	1 833 000	1 804 000	2 044 000	1 730 000
Total Equity	2 333 000	2 304 000	2 544 000	2 230 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	881 000	1 233 000	1 501 000	497 000
Total Equity and Debt	3 213 000	3 537 000	4 045 000	2 727 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	9 000	15 000	15 000	14 000
Operating Profit	−9 000	−15 000	−15 000	−14 000
Financial Income	819 000	1 000 000	1 828 000	532 000
Financial Costs	3 000	8 000	1 000	0
Financial Balance	816 000	992 000	1 827 000	532 000
Dividends	600 000	1 000 000	1 100 000	400 000
Net Income	629 000	760 000	1 414 000	404 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	2 154 000	2 154 000	2 154 000	2 154 000
Total Fixed Assets	2 154 000	2 154 000	2 154 000	2 154 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	241 000	383 000	63 000	41 000
Total Current Assets	1 060 000	1 383 000	1 891 000	573 000
Total Assets	3 213 000	3 537 000	4 045 000	2 727 000
Total Equity	2 333 000	2 304 000	2 544 000	2 230 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	4 000	3 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	600 000	1 000 000	1 100 000	400 000
Other Current Debt	100 000	13 000	0	0
Total Current Debt	881 000	1 233 000	1 501 000	497 000
Total Equity and Debt	3 213 000	3 537 000	4 045 000	2 727 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,96 %	32,99 %	55,58 %	18,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	1,2	1,12	1,26	1,15
Quick Ratio	1,2	1,12	1,26	1,15
Equity Ratio	0,73	0,65	0,63	0,82
Gross Profit Margin	-	-	-	-