MR EIENDOM AS

5750 ODDA

Finances

Share Ownership

Return on Equity

34,62 %

Current Ratio

4,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	883 000	651 000	441 000	593 000
Net Income	260 000	117 000	−2 000	121 000
Total Assets	2 438 000	2 440 000	2 459 000	2 550 000
Total Equity	751 000	491 000	374 000	377 000

Income (NOK)	2022	2021	2020	2019
Revenue	883 000	651 000	441 000	593 000
Expenditure	529 000	490 000	392 000	415 000
Operating Profit	354 000	161 000	48 000	178 000
Financial Income	4 000	2 000	2 000	2 000
Financial Costs	63 000	46 000	52 000	60 000
Financial Balance	−59 000	−44 000	−50 000	−58 000
Earnings Before Tax	295 000	117 000	−2 000	121 000
Tax	36 000	0	0	0
Net Income	260 000	117 000	−2 000	121 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 575 000	1 728 000	1 881 000	2 035 000
Total Current Assets	863 000	712 000	578 000	515 000
Total Assets	2 438 000	2 440 000	2 459 000	2 550 000
Total Retained Equity	151 000	−109 000	−226 000	−223 000
Total Equity	751 000	491 000	374 000	377 000
Total Long-Term Debt	1 500 000	1 599 000	1 733 000	1 834 000
Total Current Debt	187 000	350 000	352 000	339 000
Total Equity and Debt	2 438 000	2 440 000	2 459 000	2 550 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	883 000	651 000	441 000	593 000
Revenue	883 000	651 000	441 000	593 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	153 000	153 000	153 000	153 000
Impairment	0	0	0	0
Expenditure	529 000	490 000	392 000	415 000
Operating Profit	354 000	161 000	48 000	178 000
Financial Income	4 000	2 000	2 000	2 000
Financial Costs	63 000	46 000	52 000	60 000
Financial Balance	−59 000	−44 000	−50 000	−58 000
Dividends	0	0	0	0
Net Income	260 000	117 000	−2 000	121 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 575 000	1 728 000	1 881 000	2 035 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 575 000	1 728 000	1 881 000	2 035 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 575 000	1 728 000	1 881 000	2 035 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	656 000	702 000	568 000	467 000
Total Current Assets	863 000	712 000	578 000	515 000
Total Assets	2 438 000	2 440 000	2 459 000	2 550 000
Total Equity	751 000	491 000	374 000	377 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 500 000	1 599 000	1 733 000	1 834 000
Creditors	46 000	20 000	49 000	8 000
Unpaid Taxes	135 000	87 000	61 000	88 000
Dividends	0	0	0	0
Other Current Debt	6 000	243 000	242 000	244 000
Total Current Debt	187 000	350 000	352 000	339 000
Total Equity and Debt	2 438 000	2 440 000	2 459 000	2 550 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,62 %	23,83 %	−0,53 %	32,1 %
Debt-to-Equity Ratio	2	3,26	4,63	4,86
Operating Profit Margin	40,09 %	24,73 %	10,88 %	30,02 %
Current Ratio	4,61	2,03	1,64	1,52
Quick Ratio	4,61	2,03	1,64	1,52
Equity Ratio	0,31	0,2	0,15	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %