MOA EIENDOM AS

7300 ORKANGER

Finances

Share Ownership

Return on Equity

136,67 %

Current Ratio

0,47

Debt-to-Equity Ratio

−8,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	706 000	674 000	662 000	637 000
Net Income	−1 476 000	62 000	52 000	62 000
Total Assets	8 757 000	5 639 000	5 900 000	6 752 000
Total Equity	−1 080 000	395 000	334 000	281 000

Income (NOK)	2022	2021	2020	2019
Revenue	706 000	674 000	662 000	637 000
Expenditure	1 871 000	411 000	371 000	302 000
Operating Profit	−1 164 000	263 000	292 000	335 000
Financial Income	0	0	0	0
Financial Costs	317 000	185 000	225 000	256 000
Financial Balance	−317 000	−185 000	−225 000	−256 000
Earnings Before Tax	−1 481 000	78 000	67 000	79 000
Tax	−5 000	16 000	15 000	17 000
Net Income	−1 476 000	62 000	52 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 564 000	5 422 000	5 484 000	6 475 000
Total Current Assets	193 000	218 000	415 000	277 000
Total Assets	8 757 000	5 639 000	5 900 000	6 752 000
Total Retained Equity	−1 481 000	−5 000	−67 000	−119 000
Total Equity	−1 080 000	395 000	334 000	281 000
Total Long-Term Debt	9 428 000	5 184 000	5 522 000	6 436 000
Total Current Debt	410 000	60 000	44 000	34 000
Total Equity and Debt	8 757 000	5 639 000	5 900 000	6 752 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	2 000	52 000
Other Income	706 000	674 000	661 000	585 000
Revenue	706 000	674 000	662 000	637 000
Cost of Goods Sold	8 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	65 000	63 000	63 000	63 000
Impairment	0	0	0	0
Expenditure	1 871 000	411 000	371 000	302 000
Operating Profit	−1 164 000	263 000	292 000	335 000
Financial Income	0	0	0	0
Financial Costs	317 000	185 000	225 000	256 000
Financial Balance	−317 000	−185 000	−225 000	−256 000
Dividends	0	0	0	0
Net Income	−1 476 000	62 000	52 000	62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 564 000	5 422 000	5 480 000	6 466 000
Machinery and Plant Facilities	0	0	4 000	9 000
Fixtures	0	0	0	0
Total Tangible Assets	8 564 000	5 422 000	5 484 000	6 475 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 564 000	5 422 000	5 484 000	6 475 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	171 000	107 000	391 000	191 000
Total Current Assets	193 000	218 000	415 000	277 000
Total Assets	8 757 000	5 639 000	5 900 000	6 752 000
Total Equity	−1 080 000	395 000	334 000	281 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 428 000	5 184 000	5 522 000	6 436 000
Creditors	410 000	16 000	8 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	8 000	0	0
Total Current Debt	410 000	60 000	44 000	34 000
Total Equity and Debt	8 757 000	5 639 000	5 900 000	6 752 000

Financial indicators	2022	2021	2020	2019
Return on Equity	136,67 %	15,7 %	15,57 %	22,06 %
Debt-to-Equity Ratio	−8,73	13,12	16,53	22,9
Operating Profit Margin	−164,87 %	39,02 %	44,11 %	52,59 %
Current Ratio	0,47	3,63	9,43	8,15
Quick Ratio	0,47	3,63	9,43	8,15
Equity Ratio	−0,12	0,07	0,06	0,04
Gross Profit Margin	98,87 %	100 %	100 %	100 %