MÜLLER EIENDOM AS

8803 SANDNESSJØEN

Finances

Share Ownership

Return on Equity

25,36 %

Current Ratio

1,42

Debt-to-Equity Ratio

2,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	720 000	690 000	600 000	600 000
Net Income	262 000	309 000	231 000	252 000
Total Assets	4 244 000	4 460 000	4 800 000	4 947 000
Total Equity	1 033 000	1 071 000	1 071 000	1 428 000

Income (NOK)	2022	2021	2020	2019
Revenue	720 000	690 000	600 000	600 000
Expenditure	297 000	227 000	234 000	186 000
Operating Profit	423 000	463 000	366 000	414 000
Financial Income	14 000	34 000	28 000	20 000
Financial Costs	101 000	101 000	98 000	110 000
Financial Balance	−87 000	−67 000	−70 000	−90 000
Earnings Before Tax	336 000	396 000	296 000	323 000
Tax	74 000	87 000	65 000	71 000
Net Income	262 000	309 000	231 000	252 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 668 000	3 812 000	3 955 000	4 098 000
Total Current Assets	575 000	648 000	845 000	849 000
Total Assets	4 244 000	4 460 000	4 800 000	4 947 000
Total Retained Equity	0	0	0	47 000
Total Equity	1 033 000	1 071 000	1 071 000	1 428 000
Total Long-Term Debt	2 805 000	2 975 000	3 058 000	3 187 000
Total Current Debt	406 000	414 000	671 000	333 000
Total Equity and Debt	4 244 000	4 460 000	4 800 000	4 947 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	720 000	690 000	600 000	600 000
Revenue	720 000	690 000	600 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	143 000	143 000	143 000	143 000
Impairment	0	0	0	0
Expenditure	297 000	227 000	234 000	186 000
Operating Profit	423 000	463 000	366 000	414 000
Financial Income	14 000	34 000	28 000	20 000
Financial Costs	101 000	101 000	98 000	110 000
Financial Balance	−87 000	−67 000	−70 000	−90 000
Dividends	300 000	199 000	500 000	200 000
Net Income	262 000	309 000	231 000	252 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 668 000	3 812 000	3 955 000	4 098 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 668 000	3 812 000	3 955 000	4 098 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 668 000	3 812 000	3 955 000	4 098 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	207 000	194 000	43 000	180 000
Total Current Assets	575 000	648 000	845 000	849 000
Total Assets	4 244 000	4 460 000	4 800 000	4 947 000
Total Equity	1 033 000	1 071 000	1 071 000	1 428 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 805 000	2 975 000	3 058 000	3 187 000
Creditors	14 000	15 000	17 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	300 000	199 000	500 000	200 000
Other Current Debt	13 000	341 000	612 000	278 000
Total Current Debt	406 000	414 000	671 000	333 000
Total Equity and Debt	4 244 000	4 460 000	4 800 000	4 947 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,36 %	28,85 %	21,57 %	17,65 %
Debt-to-Equity Ratio	2,72	2,78	2,86	2,23
Operating Profit Margin	58,75 %	67,1 %	61 %	69 %
Current Ratio	1,42	1,57	1,26	2,55
Quick Ratio	1,42	1,57	1,26	2,55
Equity Ratio	0,24	0,24	0,22	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %