MYRVEGEN 85 AS

0661 OSLO

Finances

Share Ownership

Return on Equity

33,76 %

Current Ratio

0,01

Debt-to-Equity Ratio

2,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 548 000	5 204 000	5 101 000	5 120 000
Net Income	2 873 000	2 339 000	1 832 000	1 643 000
Total Assets	30 459 000	30 965 000	53 149 000	54 854 000
Total Equity	8 511 000	5 638 000	3 300 000	3 591 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 548 000	5 204 000	5 101 000	5 120 000
Expenditure	863 000	905 000	1 496 000	1 671 000
Operating Profit	4 685 000	4 299 000	3 605 000	3 448 000
Financial Income	60 000	88 000	366 000	494 000
Financial Costs	1 061 000	1 389 000	1 621 000	1 836 000
Financial Balance	−1 001 000	−1 301 000	−1 255 000	−1 342 000
Earnings Before Tax	3 684 000	2 998 000	2 349 000	2 106 000
Tax	811 000	660 000	517 000	463 000
Net Income	2 873 000	2 339 000	1 832 000	1 643 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 453 000	30 866 000	52 581 000	53 302 000
Total Current Assets	7 000	99 000	569 000	1 552 000
Total Assets	30 459 000	30 965 000	53 149 000	54 854 000
Total Retained Equity	8 411 000	5 538 000	3 200 000	3 491 000
Total Equity	8 511 000	5 638 000	3 300 000	3 591 000
Total Long-Term Debt	20 938 000	24 306 000	46 803 000	48 485 000
Total Current Debt	1 010 000	1 021 000	3 046 000	2 778 000
Total Equity and Debt	30 459 000	30 965 000	53 149 000	54 854 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 548 000	5 204 000	5 101 000	5 120 000
Revenue	5 548 000	5 204 000	5 101 000	5 120 000
Cost of Goods Sold	0	0	142 000	250 000
Salary Costs	0	0	0	0
Depreciation	414 000	414 000	1 049 000	1 049 000
Impairment	0	0	0	0
Expenditure	863 000	905 000	1 496 000	1 671 000
Operating Profit	4 685 000	4 299 000	3 605 000	3 448 000
Financial Income	60 000	88 000	366 000	494 000
Financial Costs	1 061 000	1 389 000	1 621 000	1 836 000
Financial Balance	−1 001 000	−1 301 000	−1 255 000	−1 342 000
Dividends	0	0	0	0
Net Income	2 873 000	2 339 000	1 832 000	1 643 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 453 000	30 866 000	31 280 000	32 329 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	30 453 000	30 866 000	31 280 000	32 329 000
Total Fiancial Fixed Assets	0	0	21 301 000	20 973 000
Total Fixed Assets	30 453 000	30 866 000	52 581 000	53 302 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	86 000	108 000	939 000
Total Current Assets	7 000	99 000	569 000	1 552 000
Total Assets	30 459 000	30 965 000	53 149 000	54 854 000
Total Equity	8 511 000	5 638 000	3 300 000	3 591 000
Short-Term Group Debt	0	0	2 722 000	2 465 000
Total Long-Term Debt	20 938 000	24 306 000	46 803 000	48 485 000
Creditors	64 000	105 000	237 000	14 000
Unpaid Taxes	0	283 000	0	0
Dividends	0	0	0	0
Other Current Debt	186 000	28 000	88 000	299 000
Total Current Debt	1 010 000	1 021 000	3 046 000	2 778 000
Total Equity and Debt	30 459 000	30 965 000	53 149 000	54 854 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,76 %	41,49 %	55,52 %	45,75 %
Debt-to-Equity Ratio	2,46	4,31	14,18	13,5
Operating Profit Margin	84,44 %	82,61 %	70,67 %	67,34 %
Current Ratio	0,01	0,1	0,19	0,56
Quick Ratio	0,01	0,1	0,19	0,56
Equity Ratio	0,28	0,18	0,06	0,07
Gross Profit Margin	100 %	100 %	97,22 %	95,12 %