MJS EIENDOM AS

1185 OSLO

Finances

Share Ownership

Return on Equity

43,26 %

Current Ratio

1,15

Debt-to-Equity Ratio

7,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 430 000	2 893 000	2 793 000	1 848 000
Net Income	603 000	787 000	991 000	24 000
Total Assets	12 627 000	16 321 000	14 578 000	12 955 000
Total Equity	1 394 000	791 000	4 000	−987 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 430 000	2 893 000	2 793 000	1 848 000
Expenditure	2 059 000	1 204 000	1 356 000	1 446 000
Operating Profit	1 372 000	1 690 000	1 437 000	403 000
Financial Income	0	0	1 000	1 000
Financial Costs	598 000	681 000	168 000	373 000
Financial Balance	−598 000	−681 000	−167 000	−372 000
Earnings Before Tax	773 000	1 009 000	1 270 000	31 000
Tax	170 000	222 000	279 000	7 000
Net Income	603 000	787 000	991 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 089 000	11 486 000	11 916 000	12 394 000
Total Current Assets	1 538 000	4 835 000	2 662 000	561 000
Total Assets	12 627 000	16 321 000	14 578 000	12 955 000
Total Retained Equity	1 294 000	691 000	−96 000	−1 087 000
Total Equity	1 394 000	791 000	4 000	−987 000
Total Long-Term Debt	9 900 000	14 302 000	13 621 000	13 101 000
Total Current Debt	1 333 000	1 228 000	953 000	841 000
Total Equity and Debt	12 627 000	16 321 000	14 578 000	12 955 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	23 000	41 000
Other Income	3 430 000	2 893 000	2 770 000	1 807 000
Revenue	3 430 000	2 893 000	2 793 000	1 848 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	413 000	413 000	413 000	408 000
Impairment	0	0	0	0
Expenditure	2 059 000	1 204 000	1 356 000	1 446 000
Operating Profit	1 372 000	1 690 000	1 437 000	403 000
Financial Income	0	0	1 000	1 000
Financial Costs	598 000	681 000	168 000	373 000
Financial Balance	−598 000	−681 000	−167 000	−372 000
Dividends	0	0	0	0
Net Income	603 000	787 000	991 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	307 000	291 000	308 000	588 000
Real Eastate	10 782 000	11 195 000	11 607 000	11 806 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 782 000	11 195 000	11 607 000	11 806 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 089 000	11 486 000	11 916 000	12 394 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	228 000	4 252 000	1 758 000	21 000
Total Current Assets	1 538 000	4 835 000	2 662 000	561 000
Total Assets	12 627 000	16 321 000	14 578 000	12 955 000
Total Equity	1 394 000	791 000	4 000	−987 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 900 000	14 302 000	13 621 000	13 101 000
Creditors	122 000	140 000	59 000	346 000
Unpaid Taxes	217 000	125 000	162 000	24 000
Dividends	0	0	0	0
Other Current Debt	808 000	758 000	732 000	471 000
Total Current Debt	1 333 000	1 228 000	953 000	841 000
Total Equity and Debt	12 627 000	16 321 000	14 578 000	12 955 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,26 %	99,49 %	24 775 %	−2,43 %
Debt-to-Equity Ratio	7,1	18,08	3 405,25	−13,27
Operating Profit Margin	40 %	58,42 %	51,45 %	21,81 %
Current Ratio	1,15	3,94	2,79	0,67
Quick Ratio	1,15	3,94	2,79	0,67
Equity Ratio	0,11	0,05	0	−0,08
Gross Profit Margin	100 %	100 %	100 %	100 %