EIENDOM MOI AS

4343 ORRE

Finances

Share Ownership

Return on Equity

12,86 %

Current Ratio

0,79

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 880 000	1 740 000	1 570 000	1 678 000
Net Income	879 000	870 000	610 000	713 000
Total Assets	9 953 000	10 047 000	10 488 000	10 706 000
Total Equity	6 835 000	6 853 000	5 983 000	5 374 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 880 000	1 740 000	1 570 000	1 678 000
Expenditure	732 000	565 000	692 000	653 000
Operating Profit	1 148 000	1 175 000	878 000	1 025 000
Financial Income	10 000	0	5 000	13 000
Financial Costs	31 000	60 000	102 000	123 000
Financial Balance	−21 000	−60 000	−97 000	−110 000
Earnings Before Tax	1 128 000	1 115 000	782 000	915 000
Tax	248 000	245 000	172 000	201 000
Net Income	879 000	870 000	610 000	713 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 851 000	9 229 000	9 618 000	9 921 000
Total Current Assets	1 103 000	818 000	870 000	785 000
Total Assets	9 953 000	10 047 000	10 488 000	10 706 000
Total Retained Equity	4 115 000	4 132 000	3 263 000	2 653 000
Total Equity	6 835 000	6 853 000	5 983 000	5 374 000
Total Long-Term Debt	1 723 000	2 093 000	3 324 000	3 908 000
Total Current Debt	1 395 000	1 101 000	1 180 000	1 424 000
Total Equity and Debt	9 953 000	10 047 000	10 488 000	10 706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	61 000	0	0	0
Other Income	1 819 000	1 740 000	1 570 000	1 678 000
Revenue	1 880 000	1 740 000	1 570 000	1 678 000
Cost of Goods Sold	74 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	378 000	389 000	392 000	395 000
Impairment	0	0	0	0
Expenditure	732 000	565 000	692 000	653 000
Operating Profit	1 148 000	1 175 000	878 000	1 025 000
Financial Income	10 000	0	5 000	13 000
Financial Costs	31 000	60 000	102 000	123 000
Financial Balance	−21 000	−60 000	−97 000	−110 000
Dividends	0	0	0	0
Net Income	879 000	870 000	610 000	713 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 727 000	9 084 000	9 443 000	9 706 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	124 000	145 000	175 000	215 000
Total Tangible Assets	8 851 000	9 229 000	9 618 000	9 921 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 851 000	9 229 000	9 618 000	9 921 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	49 000	270 000	264 000	758 000
Total Current Assets	1 103 000	818 000	870 000	785 000
Total Assets	9 953 000	10 047 000	10 488 000	10 706 000
Total Equity	6 835 000	6 853 000	5 983 000	5 374 000
Short-Term Group Debt	400 000	0	0	1 217 000
Total Long-Term Debt	1 723 000	2 093 000	3 324 000	3 908 000
Creditors	149 000	32 000	225 000	9 000
Unpaid Taxes	61 000	63 000	51 000	62 000
Dividends	0	0	0	0
Other Current Debt	725 000	697 000	670 000	0
Total Current Debt	1 395 000	1 101 000	1 180 000	1 424 000
Total Equity and Debt	9 953 000	10 047 000	10 488 000	10 706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,86 %	12,7 %	10,2 %	13,27 %
Debt-to-Equity Ratio	0,25	0,31	0,56	0,73
Operating Profit Margin	61,06 %	67,53 %	55,92 %	61,08 %
Current Ratio	0,79	0,74	0,74	0,55
Quick Ratio	0,79	0,74	0,74	0,55
Equity Ratio	0,69	0,68	0,57	0,5
Gross Profit Margin	96,06 %	100 %	100 %	100 %