MESSEBYGG 3 AS

7045 TRONDHEIM

Finances

Share Ownership

Return on Equity

95,66 %

Current Ratio

10,61

Debt-to-Equity Ratio

4,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 269 000	419 000	385 000	984 000
Net Income	2 711 000	−228 000	−378 000	10 000
Total Assets	18 278 000	7 502 000	7 699 000	8 095 000
Total Equity	2 834 000	123 000	351 000	729 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 269 000	419 000	385 000	984 000
Expenditure	3 801 000	568 000	656 000	702 000
Operating Profit	3 469 000	−150 000	−270 000	282 000
Financial Income	6 000	7 000	0	0
Financial Costs	0	149 000	214 000	269 000
Financial Balance	6 000	−142 000	−214 000	−269 000
Earnings Before Tax	3 475 000	−292 000	−485 000	13 000
Tax	765 000	−64 000	−107 000	3 000
Net Income	2 711 000	−228 000	−378 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	49 000	3 715 000	3 144 000	3 184 000
Total Current Assets	18 228 000	3 787 000	4 554 000	4 911 000
Total Assets	18 278 000	7 502 000	7 699 000	8 095 000
Total Retained Equity	2 457 000	−253 000	−25 000	353 000
Total Equity	2 834 000	123 000	351 000	729 000
Total Long-Term Debt	13 726 000	7 225 000	7 225 000	7 331 000
Total Current Debt	1 718 000	154 000	122 000	35 000
Total Equity and Debt	18 278 000	7 502 000	7 699 000	8 095 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 260 000	378 000	0	0
Other Income	9 000	41 000	385 000	984 000
Revenue	7 269 000	419 000	385 000	984 000
Cost of Goods Sold	3 363 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	60 000	145 000	146 000	146 000
Impairment	0	0	0	0
Expenditure	3 801 000	568 000	656 000	702 000
Operating Profit	3 469 000	−150 000	−270 000	282 000
Financial Income	6 000	7 000	0	0
Financial Costs	0	149 000	214 000	269 000
Financial Balance	6 000	−142 000	−214 000	−269 000
Dividends	0	0	0	0
Net Income	2 711 000	−228 000	−378 000	10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	49 000	202 000	137 000	31 000
Real Eastate	0	3 513 000	3 007 000	3 153 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	3 513 000	3 007 000	3 153 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	49 000	3 715 000	3 144 000	3 184 000
Stock	17 228 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000 000	65 000	0	37 000
Total Current Assets	18 228 000	3 787 000	4 554 000	4 911 000
Total Assets	18 278 000	7 502 000	7 699 000	8 095 000
Total Equity	2 834 000	123 000	351 000	729 000
Short-Term Group Debt	155 000	0	0	0
Total Long-Term Debt	13 726 000	7 225 000	7 225 000	7 331 000
Creditors	810 000	154 000	32 000	20 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	141 000	0	4 000	6 000
Total Current Debt	1 718 000	154 000	122 000	35 000
Total Equity and Debt	18 278 000	7 502 000	7 699 000	8 095 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,66 %	−185,37 %	−107,69 %	1,37 %
Debt-to-Equity Ratio	4,84	58,74	20,58	10,06
Operating Profit Margin	47,72 %	−35,8 %	−70,13 %	28,66 %
Current Ratio	10,61	24,59	37,33	140,31
Quick Ratio	−1,18	24,59	37,33	140,31
Equity Ratio	0,16	0,02	0,05	0,09
Gross Profit Margin	53,74 %	100 %	100 %	100 %