MYRBAKKEN AS

7540 KLÆBU

Finances

Return on Equity

19,73 %

Current Ratio

235

Debt-to-Equity Ratio

0,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	839 000	821 000	791 000	606 000
Net Income	1 896 000	747 000	108 000	−1 491 000
Total Assets	17 431 000	16 105 000	15 545 000	15 413 000
Total Equity	9 610 000	7 714 000	7 097 000	7 159 000

Income (NOK)	2022	2021	2020	2019
Revenue	839 000	821 000	791 000	606 000
Expenditure	491 000	437 000	734 000	543 000
Operating Profit	348 000	384 000	57 000	63 000
Financial Income	1 965 000	514 000	222 000	217 000
Financial Costs	418 000	151 000	171 000	1 770 000
Financial Balance	1 547 000	363 000	51 000	−1 553 000
Earnings Before Tax	1 896 000	747 000	108 000	−1 491 000
Tax	0	0	0	0
Net Income	1 896 000	747 000	108 000	−1 491 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 967 000	13 281 000	13 521 000	13 900 000
Total Current Assets	4 465 000	2 823 000	2 023 000	1 513 000
Total Assets	17 431 000	16 105 000	15 545 000	15 413 000
Total Retained Equity	7 949 000	6 053 000	5 436 000	5 728 000
Total Equity	9 610 000	7 714 000	7 097 000	7 159 000
Total Long-Term Debt	7 803 000	8 244 000	7 951 000	8 157 000
Total Current Debt	19 000	147 000	497 000	97 000
Total Equity and Debt	17 431 000	16 105 000	15 545 000	15 413 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	839 000	821 000	791 000	606 000
Revenue	839 000	821 000	791 000	606 000
Cost of Goods Sold	0	0	50 000	100 000
Salary Costs	0	0	0	0
Depreciation	240 000	240 000	240 000	237 000
Impairment	0	0	0	0
Expenditure	491 000	437 000	734 000	543 000
Operating Profit	348 000	384 000	57 000	63 000
Financial Income	1 965 000	514 000	222 000	217 000
Financial Costs	418 000	151 000	171 000	1 770 000
Financial Balance	1 547 000	363 000	51 000	−1 553 000
Dividends	0	130 000	170 000	80 000
Net Income	1 896 000	747 000	108 000	−1 491 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 750 000	11 990 000	12 230 000	12 470 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 750 000	11 990 000	12 230 000	12 470 000
Total Fiancial Fixed Assets	1 217 000	1 291 000	1 291 000	1 430 000
Total Fixed Assets	12 967 000	13 281 000	13 521 000	13 900 000
Stock	0	0	0	0
Total Investments	1 791 000	1 975 000	1 230 000	1 129 000
Cash, Bank	882 000	667 000	793 000	384 000
Total Current Assets	4 465 000	2 823 000	2 023 000	1 513 000
Total Assets	17 431 000	16 105 000	15 545 000	15 413 000
Total Equity	9 610 000	7 714 000	7 097 000	7 159 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 803 000	8 244 000	7 951 000	8 157 000
Creditors	0	0	4 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	130 000	170 000	80 000
Other Current Debt	19 000	17 000	323 000	17 000
Total Current Debt	19 000	147 000	497 000	97 000
Total Equity and Debt	17 431 000	16 105 000	15 545 000	15 413 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,73 %	9,68 %	1,52 %	−20,83 %
Debt-to-Equity Ratio	0,81	1,07	1,12	1,14
Operating Profit Margin	41,48 %	46,77 %	7,21 %	10,4 %
Current Ratio	235	19,2	4,07	15,6
Quick Ratio	235	19,2	4,07	15,6
Equity Ratio	0,55	0,48	0,46	0,46
Gross Profit Margin	100 %	100 %	93,68 %	83,5 %