MOTRØEN EIENDOM AS

2318 HAMAR

Finances

Share Ownership

Return on Equity

5,57 %

Current Ratio

2,74

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 374 000	1 405 000	11 097 000	2 606 000
Net Income	475 000	627 000	7 762 000	967 000
Total Assets	12 058 000	17 801 000	17 741 000	11 646 000
Total Equity	8 528 000	8 942 000	10 272 000	5 106 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 374 000	1 405 000	11 097 000	2 606 000
Expenditure	762 000	588 000	1 024 000	1 193 000
Operating Profit	612 000	817 000	10 073 000	1 413 000
Financial Income	1 000	0	0	1 000
Financial Costs	6 000	13 000	122 000	175 000
Financial Balance	−5 000	−13 000	−122 000	−174 000
Earnings Before Tax	606 000	804 000	9 952 000	1 240 000
Tax	131 000	177 000	2 189 000	273 000
Net Income	475 000	627 000	7 762 000	967 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 642 000	5 230 000	5 295 000	11 242 000
Total Current Assets	6 417 000	12 571 000	12 445 000	404 000
Total Assets	12 058 000	17 801 000	17 741 000	11 646 000
Total Retained Equity	7 932 000	8 346 000	9 676 000	4 510 000
Total Equity	8 528 000	8 942 000	10 272 000	5 106 000
Total Long-Term Debt	1 187 000	1 545 000	2 655 000	4 933 000
Total Current Debt	2 344 000	7 314 000	4 813 000	1 607 000
Total Equity and Debt	12 058 000	17 801 000	17 741 000	11 646 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	2 000	8 697 000	194 000
Other Income	1 374 000	1 403 000	2 400 000	2 413 000
Revenue	1 374 000	1 405 000	11 097 000	2 606 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	88 000	88 000	85 000	204 000
Impairment	0	0	0	0
Expenditure	762 000	588 000	1 024 000	1 193 000
Operating Profit	612 000	817 000	10 073 000	1 413 000
Financial Income	1 000	0	0	1 000
Financial Costs	6 000	13 000	122 000	175 000
Financial Balance	−5 000	−13 000	−122 000	−174 000
Dividends	0	0	0	0
Net Income	475 000	627 000	7 762 000	967 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 509 000	5 057 000	5 107 000	11 017 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	132 000	173 000	189 000	225 000
Total Tangible Assets	5 642 000	5 230 000	5 295 000	11 242 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 642 000	5 230 000	5 295 000	11 242 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	128 000	1 984 000	11 663 000	141 000
Total Current Assets	6 417 000	12 571 000	12 445 000	404 000
Total Assets	12 058 000	17 801 000	17 741 000	11 646 000
Total Equity	8 528 000	8 942 000	10 272 000	5 106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 187 000	1 545 000	2 655 000	4 933 000
Creditors	8 000	8 000	146 000	153 000
Unpaid Taxes	60 000	34 000	17 000	53 000
Dividends	0	0	0	0
Other Current Debt	2 276 000	7 272 000	4 649 000	1 401 000
Total Current Debt	2 344 000	7 314 000	4 813 000	1 607 000
Total Equity and Debt	12 058 000	17 801 000	17 741 000	11 646 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,57 %	7,01 %	75,56 %	18,94 %
Debt-to-Equity Ratio	0,14	0,17	0,26	0,97
Operating Profit Margin	44,54 %	58,15 %	90,77 %	54,22 %
Current Ratio	2,74	1,72	2,59	0,25
Quick Ratio	2,74	1,72	2,59	0,25
Equity Ratio	0,71	0,5	0,58	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %