MJEDO EIENDOM AS

3181 HORTEN

Finances

Share Ownership

Return on Equity

10,96 %

Current Ratio

0,45

Debt-to-Equity Ratio

3,66

Key figures (NOK)	2021	2020	2019	2018
Revenue	772 000	809 000	740 000	999 000
Net Income	226 000	307 000	243 000	−176 000
Total Assets	9 730 000	8 074 000	5 797 000	6 314 000
Total Equity	2 062 000	1 836 000	1 529 000	1 286 000

Income (NOK)	2021	2020	2019	2018
Revenue	772 000	809 000	740 000	999 000
Expenditure	215 000	203 000	233 000	793 000
Operating Profit	557 000	606 000	507 000	206 000
Financial Income	0	0	0	0
Financial Costs	285 000	237 000	225 000	281 000
Financial Balance	−285 000	−237 000	−225 000	−281 000
Earnings Before Tax	272 000	370 000	282 000	−74 000
Tax	45 000	63 000	39 000	101 000
Net Income	226 000	307 000	243 000	−176 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	9 673 000	7 932 000	5 797 000	5 764 000
Total Current Assets	57 000	142 000	0	551 000
Total Assets	9 730 000	8 074 000	5 797 000	6 314 000
Total Retained Equity	1 962 000	1 736 000	1 429 000	1 186 000
Total Equity	2 062 000	1 836 000	1 529 000	1 286 000
Total Long-Term Debt	7 542 000	6 103 000	4 106 000	4 878 000
Total Current Debt	126 000	135 000	162 000	150 000
Total Equity and Debt	9 730 000	8 074 000	5 797 000	6 314 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	0	0
Other Income	772 000	809 000	740 000	999 000
Revenue	772 000	809 000	740 000	999 000
Cost of Goods Sold	21 000	8 000	0	0
Salary Costs	0	0	0	0
Depreciation	45 000	45 000	46 000	47 000
Impairment	0	0	0	0
Expenditure	215 000	203 000	233 000	793 000
Operating Profit	557 000	606 000	507 000	206 000
Financial Income	0	0	0	0
Financial Costs	285 000	237 000	225 000	281 000
Financial Balance	−285 000	−237 000	−225 000	−281 000
Dividends	0	0	0	0
Net Income	226 000	307 000	243 000	−176 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 673 000	7 932 000	5 797 000	5 764 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 673 000	7 932 000	5 797 000	5 764 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 673 000	7 932 000	5 797 000	5 764 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	57 000	12 000	0	0
Total Current Assets	57 000	142 000	0	551 000
Total Assets	9 730 000	8 074 000	5 797 000	6 314 000
Total Equity	2 062 000	1 836 000	1 529 000	1 286 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 542 000	6 103 000	4 106 000	4 878 000
Creditors	61 000	32 000	12 000	47 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	8 000	0
Total Current Debt	126 000	135 000	162 000	150 000
Total Equity and Debt	9 730 000	8 074 000	5 797 000	6 314 000

Financial indicators	2021	2020	2019	2018
Return on Equity	10,96 %	16,72 %	15,89 %	−13,69 %
Debt-to-Equity Ratio	3,66	3,32	2,69	3,79
Operating Profit Margin	72,15 %	74,91 %	68,51 %	20,62 %
Current Ratio	0,45	1,05	0	3,67
Quick Ratio	0,45	1,05	0	3,67
Equity Ratio	0,21	0,23	0,26	0,2
Gross Profit Margin	97,28 %	99,01 %	100 %	100 %