MUNKEDAL EIENDOM AS

0653 OSLO

Finances

Share Ownership

Return on Equity

141,72 %

Current Ratio

Debt-to-Equity Ratio

−18,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	996 000	951 000	928 000	1 592 000
Net Income	−445 000	−68 000	−44 000	−31 000
Total Assets	10 238 000	4 618 000	2 938 000	340 000
Total Equity	−314 000	131 000	199 000	243 000

Income (NOK)	2022	2021	2020	2019
Revenue	996 000	951 000	928 000	1 592 000
Expenditure	1 351 000	1 038 000	983 000	1 641 000
Operating Profit	−355 000	−87 000	−55 000	−49 000
Financial Income	1 000	0	0	10 000
Financial Costs	99 000	0	2 000	2 000
Financial Balance	−98 000	0	−2 000	8 000
Earnings Before Tax	−454 000	−87 000	−57 000	−40 000
Tax	−9 000	−19 000	−13 000	−9 000
Net Income	−445 000	−68 000	−44 000	−31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 238 000	4 618 000	2 937 000	340 000
Total Current Assets	0	0	1 000	0
Total Assets	10 238 000	4 618 000	2 938 000	340 000
Total Retained Equity	−517 000	−72 000	99 000	40 000
Total Equity	−314 000	131 000	199 000	243 000
Total Long-Term Debt	5 720 000	61 000	28 000	40 000
Total Current Debt	4 832 000	4 427 000	2 712 000	56 000
Total Equity and Debt	10 238 000	4 618 000	2 938 000	340 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	996 000	951 000	928 000	1 592 000
Revenue	996 000	951 000	928 000	1 592 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 351 000	1 038 000	983 000	1 641 000
Operating Profit	−355 000	−87 000	−55 000	−49 000
Financial Income	1 000	0	0	10 000
Financial Costs	99 000	0	2 000	2 000
Financial Balance	−98 000	0	−2 000	8 000
Dividends	0	0	0	0
Net Income	−445 000	−68 000	−44 000	−31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	2 712 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 187 000	4 392 000	0	0
Total Tangible Assets	10 187 000	4 392 000	2 712 000	0
Total Fiancial Fixed Assets	51 000	226 000	226 000	340 000
Total Fixed Assets	10 238 000	4 618 000	2 937 000	340 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	1 000	0
Total Current Assets	0	0	1 000	0
Total Assets	10 238 000	4 618 000	2 938 000	340 000
Total Equity	−314 000	131 000	199 000	243 000
Short-Term Group Debt	0	0	0	6 000
Total Long-Term Debt	5 720 000	61 000	28 000	40 000
Creditors	4 832 000	4 427 000	2 712 000	51 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	4 832 000	4 427 000	2 712 000	56 000
Total Equity and Debt	10 238 000	4 618 000	2 938 000	340 000

Financial indicators	2022	2021	2020	2019
Return on Equity	141,72 %	−51,91 %	−22,11 %	−12,76 %
Debt-to-Equity Ratio	−18,22	0,47	0,14	0,16
Operating Profit Margin	−35,64 %	−9,15 %	−5,93 %	−3,08 %
Current Ratio	0	0	0	0
Quick Ratio	0	0	0	0
Equity Ratio	−0,03	0,03	0,07	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %