MYRANE EIGEDOM AS

6783 STRYN

Finances

Return on Equity

5,77 %

Current Ratio

2,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	901 000	778 000	775 000	704 000
Net Income	249 000	166 000	130 000	152 000
Total Assets	5 212 000	4 926 000	4 804 000	5 158 000
Total Equity	4 318 000	4 315 000	4 387 000	4 396 000

Income (NOK)	2022	2021	2020	2019
Revenue	901 000	778 000	775 000	704 000
Expenditure	584 000	580 000	625 000	536 000
Operating Profit	317 000	198 000	151 000	168 000
Financial Income	42 000	11 000	15 000	27 000
Financial Costs	0	0	0	0
Financial Balance	42 000	11 000	15 000	27 000
Earnings Before Tax	359 000	210 000	166 000	195 000
Tax	110 000	44 000	37 000	43 000
Net Income	249 000	166 000	130 000	152 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 951 000	3 156 000	3 362 000	3 579 000
Total Current Assets	2 260 000	1 770 000	1 443 000	1 579 000
Total Assets	5 212 000	4 926 000	4 804 000	5 158 000
Total Retained Equity	13 000	8 000	80 000	12 000
Total Equity	4 318 000	4 315 000	4 387 000	4 396 000
Total Long-Term Debt	0	0	31 000	68 000
Total Current Debt	894 000	611 000	386 000	694 000
Total Equity and Debt	5 212 000	4 926 000	4 804 000	5 158 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	901 000	778 000	775 000	704 000
Other Income	0	0	0	0
Revenue	901 000	778 000	775 000	704 000
Cost of Goods Sold	0	0	0	0
Salary Costs	146 000	126 000	132 000	125 000
Depreciation	204 000	206 000	217 000	217 000
Impairment	0	0	0	0
Expenditure	584 000	580 000	625 000	536 000
Operating Profit	317 000	198 000	151 000	168 000
Financial Income	42 000	11 000	15 000	27 000
Financial Costs	0	0	0	0
Financial Balance	42 000	11 000	15 000	27 000
Dividends	243 000	238 000	0	347 000
Net Income	249 000	166 000	130 000	152 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 951 000	3 156 000	3 362 000	3 579 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 951 000	3 156 000	3 362 000	3 579 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 951 000	3 156 000	3 362 000	3 579 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 016 000	1 735 000	1 400 000	1 560 000
Total Current Assets	2 260 000	1 770 000	1 443 000	1 579 000
Total Assets	5 212 000	4 926 000	4 804 000	5 158 000
Total Equity	4 318 000	4 315 000	4 387 000	4 396 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	31 000	68 000
Creditors	20 000	0	16 000	6 000
Unpaid Taxes	295 000	91 000	98 000	61 000
Dividends	243 000	238 000	0	347 000
Other Current Debt	226 000	206 000	198 000	198 000
Total Current Debt	894 000	611 000	386 000	694 000
Total Equity and Debt	5 212 000	4 926 000	4 804 000	5 158 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,77 %	3,85 %	2,96 %	3,46 %
Debt-to-Equity Ratio	0	0	0,01	0,02
Operating Profit Margin	35,18 %	25,45 %	19,48 %	23,86 %
Current Ratio	2,53	2,9	3,74	2,28
Quick Ratio	2,53	2,9	3,74	2,28
Equity Ratio	0,83	0,88	0,91	0,85
Gross Profit Margin	100 %	100 %	100 %	100 %