MÅLSELV EIENDOM AS

9321 MOEN

Finances

Share Ownership

Return on Equity

23,19 %

Current Ratio

0,29

Debt-to-Equity Ratio

4,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 509 000	11 047 000	7 972 000	6 860 000
Net Income	3 796 000	3 753 000	1 837 000	1 489 000
Total Assets	97 556 000	88 694 000	66 298 000	58 463 000
Total Equity	16 370 000	12 574 000	8 821 000	6 984 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 509 000	11 047 000	7 972 000	6 860 000
Expenditure	5 146 000	4 977 000	4 419 000	3 782 000
Operating Profit	7 364 000	6 070 000	3 554 000	3 077 000
Financial Income	12 000	32 000	10 000	11 000
Financial Costs	2 508 000	1 291 000	1 208 000	1 179 000
Financial Balance	−2 496 000	−1 259 000	−1 198 000	−1 168 000
Earnings Before Tax	4 867 000	4 812 000	2 356 000	1 909 000
Tax	1 071 000	1 059 000	518 000	420 000
Net Income	3 796 000	3 753 000	1 837 000	1 489 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	96 759 000	83 306 000	74 757 000	54 721 000
Total Current Assets	797 000	5 387 000	−8 459 000	3 742 000
Total Assets	97 556 000	88 694 000	66 298 000	58 463 000
Total Retained Equity	16 267 000	12 471 000	8 718 000	6 881 000
Total Equity	16 370 000	12 574 000	8 821 000	6 984 000
Total Long-Term Debt	78 466 000	70 644 000	50 914 000	45 227 000
Total Current Debt	2 720 000	5 476 000	6 563 000	6 252 000
Total Equity and Debt	97 556 000	88 694 000	66 298 000	58 463 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 509 000	11 047 000	7 972 000	6 860 000
Revenue	12 509 000	11 047 000	7 972 000	6 860 000
Cost of Goods Sold	343 000	380 000	235 000	50 000
Salary Costs	348 000	633 000	939 000	875 000
Depreciation	3 317 000	2 756 000	2 093 000	1 956 000
Impairment	0	0	0	0
Expenditure	5 146 000	4 977 000	4 419 000	3 782 000
Operating Profit	7 364 000	6 070 000	3 554 000	3 077 000
Financial Income	12 000	32 000	10 000	11 000
Financial Costs	2 508 000	1 291 000	1 208 000	1 179 000
Financial Balance	−2 496 000	−1 259 000	−1 198 000	−1 168 000
Dividends	0	0	0	0
Net Income	3 796 000	3 753 000	1 837 000	1 489 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	96 754 000	83 302 000	74 752 000	54 516 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	5 000	5 000	5 000
Total Tangible Assets	96 759 000	83 306 000	74 757 000	54 521 000
Total Fiancial Fixed Assets	0	0	0	200 000
Total Fixed Assets	96 759 000	83 306 000	74 757 000	54 721 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	719 000	5 363 000	−8 618 000	3 664 000
Total Current Assets	797 000	5 387 000	−8 459 000	3 742 000
Total Assets	97 556 000	88 694 000	66 298 000	58 463 000
Total Equity	16 370 000	12 574 000	8 821 000	6 984 000
Short-Term Group Debt	0	0	−11 000	44 000
Total Long-Term Debt	78 466 000	70 644 000	50 914 000	45 227 000
Creditors	1 406 000	4 330 000	5 838 000	544 000
Unpaid Taxes	31 000	31 000	30 000	44 000
Dividends	0	0	0	0
Other Current Debt	324 000	202 000	174 000	218 000
Total Current Debt	2 720 000	5 476 000	6 563 000	6 252 000
Total Equity and Debt	97 556 000	88 694 000	66 298 000	58 463 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,19 %	29,85 %	20,83 %	21,32 %
Debt-to-Equity Ratio	4,79	5,62	5,77	6,48
Operating Profit Margin	58,87 %	54,95 %	44,58 %	44,85 %
Current Ratio	0,29	0,98	−1,29	0,6
Quick Ratio	0,29	0,98	−1,29	0,6
Equity Ratio	0,17	0,14	0,13	0,12
Gross Profit Margin	97,26 %	96,56 %	97,05 %	99,27 %