MAURVEGEN AS

2230 SKOTTERUD

Finances

Share Ownership

Return on Equity

32,13 %

Current Ratio

2,34

Debt-to-Equity Ratio

2,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 622 000	1 564 000	1 277 000	1 282 000
Net Income	452 000	258 000	132 000	219 000
Total Assets	5 473 000	5 472 000	5 515 000	5 958 000
Total Equity	1 407 000	956 000	698 000	566 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 622 000	1 564 000	1 277 000	1 282 000
Expenditure	876 000	1 090 000	938 000	814 000
Operating Profit	745 000	474 000	339 000	468 000
Financial Income	0	0	0	11 000
Financial Costs	166 000	144 000	171 000	198 000
Financial Balance	−166 000	−144 000	−171 000	−187 000
Earnings Before Tax	579 000	330 000	169 000	281 000
Tax	127 000	73 000	37 000	62 000
Net Income	452 000	258 000	132 000	219 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 504 000	4 968 000	4 977 000	5 397 000
Total Current Assets	968 000	505 000	538 000	562 000
Total Assets	5 473 000	5 472 000	5 515 000	5 958 000
Total Retained Equity	−93 000	−544 000	−802 000	−934 000
Total Equity	1 407 000	956 000	698 000	566 000
Total Long-Term Debt	3 652 000	4 076 000	4 614 000	5 154 000
Total Current Debt	413 000	441 000	203 000	238 000
Total Equity and Debt	5 473 000	5 472 000	5 515 000	5 958 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 622 000	1 564 000	1 277 000	1 282 000
Other Income	0	0	0	0
Revenue	1 622 000	1 564 000	1 277 000	1 282 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	463 000	442 000	420 000	349 000
Impairment	0	0	0	0
Expenditure	876 000	1 090 000	938 000	814 000
Operating Profit	745 000	474 000	339 000	468 000
Financial Income	0	0	0	11 000
Financial Costs	166 000	144 000	171 000	198 000
Financial Balance	−166 000	−144 000	−171 000	−187 000
Dividends	0	0	0	0
Net Income	452 000	258 000	132 000	219 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 339 000	4 708 000	4 623 000	4 949 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	165 000	260 000	354 000	448 000
Total Tangible Assets	4 504 000	4 968 000	4 977 000	5 397 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 504 000	4 968 000	4 977 000	5 397 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	954 000	330 000	538 000	561 000
Total Current Assets	968 000	505 000	538 000	562 000
Total Assets	5 473 000	5 472 000	5 515 000	5 958 000
Total Equity	1 407 000	956 000	698 000	566 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 652 000	4 076 000	4 614 000	5 154 000
Creditors	63 000	309 000	109 000	64 000
Unpaid Taxes	33 000	0	4 000	15 000
Dividends	0	0	0	0
Other Current Debt	139 000	18 000	18 000	85 000
Total Current Debt	413 000	441 000	203 000	238 000
Total Equity and Debt	5 473 000	5 472 000	5 515 000	5 958 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,13 %	26,99 %	18,91 %	38,69 %
Debt-to-Equity Ratio	2,6	4,26	6,61	9,11
Operating Profit Margin	45,93 %	30,31 %	26,55 %	36,51 %
Current Ratio	2,34	1,15	2,65	2,36
Quick Ratio	2,34	1,15	2,65	2,36
Equity Ratio	0,26	0,17	0,13	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %