MJØSA EIENDOMSUTVIKLING AS

2360 RUDSHØGDA

Finances

Share Ownership

Return on Equity

21,88 %

Current Ratio

3,76

Debt-to-Equity Ratio

13,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	251 000	55 000	135 000	84 000
Net Income	35 000	−129 000	87 000	4 000
Total Assets	2 402 000	2 321 000	477 000	407 000
Total Equity	160 000	−3 000	126 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	251 000	55 000	135 000	84 000
Expenditure	115 000	139 000	31 000	67 000
Operating Profit	136 000	−84 000	105 000	17 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	93 000	46 000	13 000	15 000
Financial Balance	−92 000	−45 000	−12 000	−14 000
Earnings Before Tax	44 000	−129 000	93 000	4 000
Tax	10 000	0	6 000	0
Net Income	35 000	−129 000	87 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 323 000	386 000	386 000	386 000
Total Current Assets	79 000	1 935 000	90 000	20 000
Total Assets	2 402 000	2 321 000	477 000	407 000
Total Retained Equity	60 000	−103 000	26 000	−61 000
Total Equity	160 000	−3 000	126 000	39 000
Total Long-Term Debt	2 221 000	2 263 000	308 000	332 000
Total Current Debt	21 000	60 000	43 000	36 000
Total Equity and Debt	2 402 000	2 321 000	477 000	407 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	41 000	0
Other Income	251 000	55 000	95 000	84 000
Revenue	251 000	55 000	135 000	84 000
Cost of Goods Sold	5 000	19 000	3 000	15 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	115 000	139 000	31 000	67 000
Operating Profit	136 000	−84 000	105 000	17 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	93 000	46 000	13 000	15 000
Financial Balance	−92 000	−45 000	−12 000	−14 000
Dividends	0	0	0	0
Net Income	35 000	−129 000	87 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 323 000	386 000	386 000	386 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 323 000	386 000	386 000	386 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 323 000	386 000	386 000	386 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	58 000	1 924 000	90 000	20 000
Total Current Assets	79 000	1 935 000	90 000	20 000
Total Assets	2 402 000	2 321 000	477 000	407 000
Total Equity	160 000	−3 000	126 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 221 000	2 263 000	308 000	332 000
Creditors	6 000	60 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	0	37 000	36 000
Total Current Debt	21 000	60 000	43 000	36 000
Total Equity and Debt	2 402 000	2 321 000	477 000	407 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,88 %	4 300 %	69,05 %	10,26 %
Debt-to-Equity Ratio	13,88	−754,33	2,44	8,51
Operating Profit Margin	54,18 %	−152,73 %	77,78 %	20,24 %
Current Ratio	3,76	32,25	2,09	0,56
Quick Ratio	3,76	32,25	2,09	0,56
Equity Ratio	0,07	−0	0,26	0,1
Gross Profit Margin	98,01 %	65,45 %	97,78 %	82,14 %