MYRNES/SKÅLBONES EIENDOM AS

8013 BODØ

Finances

Share Ownership

Return on Equity

4,48 %

Current Ratio

1,41

Debt-to-Equity Ratio

1,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 183 000	1 101 000	1 083 000	1 063 000
Net Income	98 000	327 000	318 000	329 000
Total Assets	6 653 000	6 588 000	6 656 000	7 104 000
Total Equity	2 188 000	2 290 000	2 263 000	2 245 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 183 000	1 101 000	1 083 000	1 063 000
Expenditure	865 000	534 000	513 000	479 000
Operating Profit	317 000	567 000	570 000	584 000
Financial Income	0	0	0	1 000
Financial Costs	145 000	105 000	130 000	163 000
Financial Balance	−145 000	−105 000	−130 000	−162 000
Earnings Before Tax	173 000	463 000	440 000	421 000
Tax	75 000	136 000	121 000	93 000
Net Income	98 000	327 000	318 000	329 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 154 000	5 492 000	5 612 000	5 922 000
Total Current Assets	1 498 000	1 096 000	1 044 000	1 182 000
Total Assets	6 653 000	6 588 000	6 656 000	7 104 000
Total Retained Equity	2 104 000	2 206 000	2 179 000	2 160 000
Total Equity	2 188 000	2 290 000	2 263 000	2 245 000
Total Long-Term Debt	3 402 000	3 654 000	3 906 000	4 160 000
Total Current Debt	1 062 000	643 000	487 000	699 000
Total Equity and Debt	6 653 000	6 588 000	6 656 000	7 104 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 183 000	1 101 000	1 083 000	1 063 000
Other Income	0	0	0	0
Revenue	1 183 000	1 101 000	1 083 000	1 063 000
Cost of Goods Sold	0	0	0	0
Salary Costs	43 000	43 000	43 000	43 000
Depreciation	338 000	335 000	310 000	304 000
Impairment	0	0	0	0
Expenditure	865 000	534 000	513 000	479 000
Operating Profit	317 000	567 000	570 000	584 000
Financial Income	0	0	0	1 000
Financial Costs	145 000	105 000	130 000	163 000
Financial Balance	−145 000	−105 000	−130 000	−162 000
Dividends	200 000	0	300 000	300 000
Net Income	98 000	327 000	318 000	329 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 154 000	5 492 000	5 612 000	5 922 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 154 000	5 492 000	5 612 000	5 922 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 154 000	5 492 000	5 612 000	5 922 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 204 000	1 052 000	1 000 000	1 138 000
Total Current Assets	1 498 000	1 096 000	1 044 000	1 182 000
Total Assets	6 653 000	6 588 000	6 656 000	7 104 000
Total Equity	2 188 000	2 290 000	2 263 000	2 245 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 402 000	3 654 000	3 906 000	4 160 000
Creditors	1 000	0	0	226 000
Unpaid Taxes	44 000	64 000	42 000	22 000
Dividends	200 000	0	300 000	300 000
Other Current Debt	743 000	143 000	21 000	36 000
Total Current Debt	1 062 000	643 000	487 000	699 000
Total Equity and Debt	6 653 000	6 588 000	6 656 000	7 104 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,48 %	14,28 %	14,05 %	14,65 %
Debt-to-Equity Ratio	1,55	1,6	1,73	1,85
Operating Profit Margin	26,8 %	51,5 %	52,63 %	54,94 %
Current Ratio	1,41	1,7	2,14	1,69
Quick Ratio	1,41	1,7	2,14	1,69
Equity Ratio	0,33	0,35	0,34	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %