MO-KNATTEN EIENDOM AS

1820 SPYDEBERG

Finances

Share Ownership

Return on Equity

31,29 %

Current Ratio

1,81

Debt-to-Equity Ratio

9,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 064 000	1 948 000	1 970 000	1 920 000
Net Income	647 000	724 000	580 000	574 000
Total Assets	22 652 000	14 704 000	15 117 000	15 576 000
Total Equity	2 068 000	2 061 000	2 057 000	2 047 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 064 000	1 948 000	1 970 000	1 920 000
Expenditure	654 000	586 000	617 000	579 000
Operating Profit	1 411 000	1 362 000	1 353 000	1 341 000
Financial Income	3 000	1 000	1 000	1 000
Financial Costs	570 000	379 000	558 000	557 000
Financial Balance	−567 000	−378 000	−557 000	−556 000
Earnings Before Tax	843 000	984 000	796 000	785 000
Tax	196 000	260 000	217 000	211 000
Net Income	647 000	724 000	580 000	574 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 139 000	14 367 000	14 052 000	14 521 000
Total Current Assets	1 513 000	337 000	1 065 000	1 056 000
Total Assets	22 652 000	14 704 000	15 117 000	15 576 000
Total Retained Equity	68 000	61 000	57 000	47 000
Total Equity	2 068 000	2 061 000	2 057 000	2 047 000
Total Long-Term Debt	19 747 000	11 587 000	12 205 000	12 745 000
Total Current Debt	837 000	1 056 000	855 000	784 000
Total Equity and Debt	22 652 000	14 704 000	15 117 000	15 576 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 000	5 000	10 000	9 000
Other Income	2 048 000	1 943 000	1 959 000	1 912 000
Revenue	2 064 000	1 948 000	1 970 000	1 920 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	530 000	469 000	469 000	469 000
Impairment	0	0	0	0
Expenditure	654 000	586 000	617 000	579 000
Operating Profit	1 411 000	1 362 000	1 353 000	1 341 000
Financial Income	3 000	1 000	1 000	1 000
Financial Costs	570 000	379 000	558 000	557 000
Financial Balance	−567 000	−378 000	−557 000	−556 000
Dividends	640 000	720 000	570 000	570 000
Net Income	647 000	724 000	580 000	574 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 138 000	14 366 000	14 051 000	14 520 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	21 138 000	14 366 000	14 051 000	14 520 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 139 000	14 367 000	14 052 000	14 521 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 423 000	257 000	991 000	1 056 000
Total Current Assets	1 513 000	337 000	1 065 000	1 056 000
Total Assets	22 652 000	14 704 000	15 117 000	15 576 000
Total Equity	2 068 000	2 061 000	2 057 000	2 047 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 747 000	11 587 000	12 205 000	12 745 000
Creditors	117 000	77 000	69 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	640 000	720 000	570 000	570 000
Other Current Debt	−116 000	−1 000	−1 000	0
Total Current Debt	837 000	1 056 000	855 000	784 000
Total Equity and Debt	22 652 000	14 704 000	15 117 000	15 576 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,29 %	35,13 %	28,2 %	28,04 %
Debt-to-Equity Ratio	9,55	5,62	5,93	6,23
Operating Profit Margin	68,36 %	69,92 %	68,68 %	69,84 %
Current Ratio	1,81	0,32	1,25	1,35
Quick Ratio	1,81	0,32	1,25	1,35
Equity Ratio	0,09	0,14	0,14	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %