MYRSLOTTET AS

2410 HERNES

Finances

Share Ownership

Return on Equity

11,5 %

Current Ratio

1,68

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 314 000	1 223 000	1 235 000	1 143 000
Net Income	39 000	5 000	2 000	61 000
Total Assets	764 000	737 000	803 000	975 000
Total Equity	339 000	300 000	295 000	293 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 314 000	1 223 000	1 235 000	1 143 000
Expenditure	1 238 000	1 219 000	1 220 000	1 050 000
Operating Profit	76 000	4 000	14 000	94 000
Financial Income	0	0	5 000	2 000
Financial Costs	13 000	12 000	16 000	18 000
Financial Balance	−13 000	−12 000	−11 000	−16 000
Earnings Before Tax	63 000	−7 000	3 000	78 000
Tax	24 000	−12 000	1 000	17 000
Net Income	39 000	5 000	2 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	418 000	445 000	520 000	552 000
Total Current Assets	346 000	293 000	284 000	423 000
Total Assets	764 000	737 000	803 000	975 000
Total Retained Equity	309 000	270 000	265 000	263 000
Total Equity	339 000	300 000	295 000	293 000
Total Long-Term Debt	218 000	246 000	346 000	490 000
Total Current Debt	206 000	192 000	162 000	192 000
Total Equity and Debt	764 000	737 000	803 000	975 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 313 000	1 222 000	1 235 000	1 143 000
Other Income	0	0	0	0
Revenue	1 314 000	1 223 000	1 235 000	1 143 000
Cost of Goods Sold	85 000	104 000	113 000	128 000
Salary Costs	757 000	734 000	626 000	521 000
Depreciation	68 000	64 000	61 000	53 000
Impairment	0	0	0	0
Expenditure	1 238 000	1 219 000	1 220 000	1 050 000
Operating Profit	76 000	4 000	14 000	94 000
Financial Income	0	0	5 000	2 000
Financial Costs	13 000	12 000	16 000	18 000
Financial Balance	−13 000	−12 000	−11 000	−16 000
Dividends	0	0	0	0
Net Income	39 000	5 000	2 000	61 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	401 000	428 000	492 000	537 000
Total Tangible Assets	401 000	428 000	492 000	537 000
Total Fiancial Fixed Assets	17 000	17 000	27 000	16 000
Total Fixed Assets	418 000	445 000	520 000	552 000
Stock	126 000	115 000	123 000	140 000
Total Investments	0	0	0	0
Cash, Bank	153 000	99 000	86 000	172 000
Total Current Assets	346 000	293 000	284 000	423 000
Total Assets	764 000	737 000	803 000	975 000
Total Equity	339 000	300 000	295 000	293 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	218 000	246 000	346 000	490 000
Creditors	12 000	10 000	43 000	10 000
Unpaid Taxes	99 000	94 000	69 000	134 000
Dividends	0	0	0	0
Other Current Debt	86 000	88 000	49 000	48 000
Total Current Debt	206 000	192 000	162 000	192 000
Total Equity and Debt	764 000	737 000	803 000	975 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,5 %	1,67 %	0,68 %	20,82 %
Debt-to-Equity Ratio	0,64	0,82	1,17	1,67
Operating Profit Margin	5,78 %	0,33 %	1,13 %	8,22 %
Current Ratio	1,68	1,53	1,75	2,2
Quick Ratio	4,33	3,81	7,28	8,13
Equity Ratio	0,44	0,41	0,37	0,3
Gross Profit Margin	93,53 %	91,5 %	90,85 %	88,8 %