MF EIENDOM AS

1640 RÅDE

Finances

Share Ownership

Return on Equity

25,03 %

Current Ratio

0,07

Debt-to-Equity Ratio

15,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 484 000	3 248 000	3 289 000	2 950 000
Net Income	540 000	490 000	354 000	365 000
Total Assets	37 357 000	37 873 000	34 320 000	24 595 000
Total Equity	2 157 000	1 617 000	1 127 000	1 099 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 484 000	3 248 000	3 289 000	2 950 000
Expenditure	2 254 000	2 314 000	2 483 000	2 187 000
Operating Profit	1 230 000	935 000	806 000	763 000
Financial Income	738 000	702 000	560 000	294 000
Financial Costs	1 276 000	1 008 000	912 000	590 000
Financial Balance	−538 000	−306 000	−352 000	−296 000
Earnings Before Tax	692 000	629 000	453 000	467 000
Tax	152 000	138 000	100 000	103 000
Net Income	540 000	490 000	354 000	365 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 289 000	37 528 000	33 834 000	23 491 000
Total Current Assets	68 000	345 000	486 000	1 104 000
Total Assets	37 357 000	37 873 000	34 320 000	24 595 000
Total Retained Equity	1 824 000	1 284 000	794 000	765 000
Total Equity	2 157 000	1 617 000	1 127 000	1 099 000
Total Long-Term Debt	34 252 000	35 429 000	32 208 000	21 600 000
Total Current Debt	948 000	826 000	985 000	1 896 000
Total Equity and Debt	37 357 000	37 873 000	34 320 000	24 595 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 000	2 000	4 000	2 000
Other Income	3 480 000	3 246 000	3 285 000	2 947 000
Revenue	3 484 000	3 248 000	3 289 000	2 950 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 033 000	1 126 000	1 115 000	1 020 000
Depreciation	299 000	424 000	553 000	543 000
Impairment	0	0	0	0
Expenditure	2 254 000	2 314 000	2 483 000	2 187 000
Operating Profit	1 230 000	935 000	806 000	763 000
Financial Income	738 000	702 000	560 000	294 000
Financial Costs	1 276 000	1 008 000	912 000	590 000
Financial Balance	−538 000	−306 000	−352 000	−296 000
Dividends	0	0	0	0
Net Income	540 000	490 000	354 000	365 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	336 000	330 000	300 000	246 000
Real Eastate	11 548 000	11 832 000	12 238 000	12 766 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	50 000	45 000	62 000	19 000
Total Tangible Assets	11 597 000	11 877 000	12 300 000	12 785 000
Total Fiancial Fixed Assets	25 356 000	25 321 000	21 233 000	10 460 000
Total Fixed Assets	37 289 000	37 528 000	33 834 000	23 491 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	32 000	259 000	465 000	1 083 000
Total Current Assets	68 000	345 000	486 000	1 104 000
Total Assets	37 357 000	37 873 000	34 320 000	24 595 000
Total Equity	2 157 000	1 617 000	1 127 000	1 099 000
Short-Term Group Debt	24 000	−6 000	411 000	1 468 000
Total Long-Term Debt	34 252 000	35 429 000	32 208 000	21 600 000
Creditors	15 000	13 000	9 000	6 000
Unpaid Taxes	180 000	272 000	169 000	206 000
Dividends	0	0	0	0
Other Current Debt	571 000	378 000	333 000	216 000
Total Current Debt	948 000	826 000	985 000	1 896 000
Total Equity and Debt	37 357 000	37 873 000	34 320 000	24 595 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,03 %	30,3 %	31,41 %	33,21 %
Debt-to-Equity Ratio	15,88	21,91	28,58	19,65
Operating Profit Margin	35,3 %	28,79 %	24,51 %	25,86 %
Current Ratio	0,07	0,42	0,49	0,58
Quick Ratio	0,07	0,42	0,49	0,58
Equity Ratio	0,06	0,04	0,03	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %