MYRASVINGEN BORETTSLAG

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

7,94 %

Current Ratio

Debt-to-Equity Ratio

1,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	407 000	400 000	400 000	400 000
Net Income	238 000	197 000	242 000	209 000
Total Assets	6 888 000	6 890 000	6 936 000	6 933 000
Total Equity	2 997 000	2 758 000	2 561 000	2 319 000

Income (NOK)	2022	2021	2020	2019
Revenue	407 000	400 000	400 000	400 000
Expenditure	153 000	176 000	123 000	147 000
Operating Profit	255 000	225 000	277 000	253 000
Financial Income	2 000	2 000	2 000	0
Financial Costs	19 000	30 000	37 000	44 000
Financial Balance	−17 000	−28 000	−35 000	−44 000
Earnings Before Tax	238 000	197 000	242 000	209 000
Tax	0	0	0	0
Net Income	238 000	197 000	242 000	209 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 822 000	6 822 000	6 822 000	6 822 000
Total Current Assets	66 000	68 000	114 000	111 000
Total Assets	6 888 000	6 890 000	6 936 000	6 933 000
Total Retained Equity	2 996 000	2 758 000	2 561 000	2 318 000
Total Equity	2 997 000	2 758 000	2 561 000	2 319 000
Total Long-Term Debt	3 869 000	4 109 000	4 340 000	4 564 000
Total Current Debt	22 000	23 000	35 000	50 000
Total Equity and Debt	6 888 000	6 890 000	6 936 000	6 933 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	407 000	400 000	400 000	400 000
Revenue	407 000	400 000	400 000	400 000
Cost of Goods Sold	0	0	0	0
Salary Costs	8 000	8 000	0	8 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	153 000	176 000	123 000	147 000
Operating Profit	255 000	225 000	277 000	253 000
Financial Income	2 000	2 000	2 000	0
Financial Costs	19 000	30 000	37 000	44 000
Financial Balance	−17 000	−28 000	−35 000	−44 000
Dividends	0	0	0	0
Net Income	238 000	197 000	242 000	209 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 822 000	6 822 000	6 822 000	6 822 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 822 000	6 822 000	6 822 000	6 822 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 822 000	6 822 000	6 822 000	6 822 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 000	68 000	85 000	82 000
Total Current Assets	66 000	68 000	114 000	111 000
Total Assets	6 888 000	6 890 000	6 936 000	6 933 000
Total Equity	2 997 000	2 758 000	2 561 000	2 319 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 869 000	4 109 000	4 340 000	4 564 000
Creditors	20 000	20 000	24 000	18 000
Unpaid Taxes	0	0	1 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	7 000	32 000
Total Current Debt	22 000	23 000	35 000	50 000
Total Equity and Debt	6 888 000	6 890 000	6 936 000	6 933 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,94 %	7,14 %	9,45 %	9,01 %
Debt-to-Equity Ratio	1,29	1,49	1,69	1,97
Operating Profit Margin	62,65 %	56,25 %	69,25 %	63,25 %
Current Ratio	3	2,96	3,26	2,22
Quick Ratio	3	2,96	3,26	2,22
Equity Ratio	0,44	0,4	0,37	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %