MOENGÅRDEN VEST AS

6770 NORDFJORDEID

Finances

Return on Equity

12,47 %

Current Ratio

0,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 521 000	19 879 000	18 598 000	19 292 000
Net Income	6 643 000	6 418 000	2 979 000	3 111 000
Total Assets	168 052 000	172 193 000	171 137 000	164 182 000
Total Equity	53 267 000	50 624 000	49 206 000	46 848 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 521 000	19 879 000	18 598 000	19 292 000
Expenditure	8 619 000	8 786 000	11 500 000	11 728 000
Operating Profit	11 901 000	11 093 000	7 098 000	7 565 000
Financial Income	243 000	9 000	52 000	236 000
Financial Costs	3 627 000	2 874 000	3 331 000	3 782 000
Financial Balance	−3 384 000	−2 865 000	−3 279 000	−3 546 000
Earnings Before Tax	8 518 000	8 228 000	3 819 000	4 020 000
Tax	1 874 000	1 811 000	841 000	909 000
Net Income	6 643 000	6 418 000	2 979 000	3 111 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	162 004 000	166 904 000	168 584 000	162 304 000
Total Current Assets	6 049 000	5 289 000	2 553 000	1 878 000
Total Assets	168 052 000	172 193 000	171 137 000	164 182 000
Total Retained Equity	13 743 000	11 099 000	9 682 000	7 323 000
Total Equity	53 267 000	50 624 000	49 206 000	46 848 000
Total Long-Term Debt	106 561 000	113 022 000	119 414 000	115 735 000
Total Current Debt	8 224 000	8 547 000	2 516 000	1 599 000
Total Equity and Debt	168 052 000	172 193 000	171 137 000	164 182 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 288 000	14 372 000	13 445 000	13 375 000
Other Income	5 233 000	5 507 000	5 153 000	5 916 000
Revenue	20 521 000	19 879 000	18 598 000	19 292 000
Cost of Goods Sold	42 000	1 000	222 000	275 000
Salary Costs	96 000	0	0	0
Depreciation	1 632 000	1 582 000	4 423 000	4 422 000
Impairment	0	0	0	0
Expenditure	8 619 000	8 786 000	11 500 000	11 728 000
Operating Profit	11 901 000	11 093 000	7 098 000	7 565 000
Financial Income	243 000	9 000	52 000	236 000
Financial Costs	3 627 000	2 874 000	3 331 000	3 782 000
Financial Balance	−3 384 000	−2 865 000	−3 279 000	−3 546 000
Dividends	4 000 000	5 000 000	0	0
Net Income	6 643 000	6 418 000	2 979 000	3 111 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	149 458 000	150 965 000	152 246 000	156 467 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	139 000	152 000	33 000	33 000
Total Tangible Assets	149 596 000	151 117 000	152 279 000	156 500 000
Total Fiancial Fixed Assets	12 407 000	15 787 000	16 305 000	5 804 000
Total Fixed Assets	162 004 000	166 904 000	168 584 000	162 304 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 272 000	4 342 000	1 838 000	580 000
Total Current Assets	6 049 000	5 289 000	2 553 000	1 878 000
Total Assets	168 052 000	172 193 000	171 137 000	164 182 000
Total Equity	53 267 000	50 624 000	49 206 000	46 848 000
Short-Term Group Debt	0	0	795 000	0
Total Long-Term Debt	106 561 000	113 022 000	119 414 000	115 735 000
Creditors	567 000	754 000	472 000	657 000
Unpaid Taxes	357 000	372 000	304 000	254 000
Dividends	4 000 000	5 000 000	0	0
Other Current Debt	1 746 000	999 000	526 000	688 000
Total Current Debt	8 224 000	8 547 000	2 516 000	1 599 000
Total Equity and Debt	168 052 000	172 193 000	171 137 000	164 182 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,47 %	12,68 %	6,05 %	6,64 %
Debt-to-Equity Ratio	2	2,23	2,43	2,47
Operating Profit Margin	57,99 %	55,8 %	38,17 %	39,21 %
Current Ratio	0,74	0,62	1,01	1,17
Quick Ratio	0,74	0,62	1,01	1,17
Equity Ratio	0,32	0,29	0,29	0,29
Gross Profit Margin	99,8 %	99,99 %	98,81 %	98,57 %