MYRFARET EIENDOM AS

0380 OSLO

Finances

Share Ownership

Return on Equity

−130,77 %

Current Ratio

15,99

Debt-to-Equity Ratio

70,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 328 000	1 271 000	1 429 000	5 177 000
Net Income	−612 000	−1 883 000	−1 710 000	1 864 000
Total Assets	33 836 000	31 346 000	29 987 000	31 761 000
Total Equity	468 000	−1 782 000	−1 680 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 328 000	1 271 000	1 429 000	5 177 000
Expenditure	2 464 000	2 490 000	2 445 000	1 390 000
Operating Profit	−1 136 000	−1 219 000	−1 015 000	3 787 000
Financial Income	42 000	0	0	0
Financial Costs	1 306 000	773 000	762 000	992 000
Financial Balance	−1 264 000	−773 000	−762 000	−992 000
Earnings Before Tax	−2 400 000	−1 991 000	−1 778 000	2 795 000
Tax	−1 787 000	−108 000	−68 000	931 000
Net Income	−612 000	−1 883 000	−1 710 000	1 864 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 922 000	28 880 000	29 839 000	30 797 000
Total Current Assets	5 915 000	2 465 000	148 000	963 000
Total Assets	33 836 000	31 346 000	29 987 000	31 761 000
Total Retained Equity	0	−1 812 000	−1 710 000	0
Total Equity	468 000	−1 782 000	−1 680 000	30 000
Total Long-Term Debt	32 999 000	32 675 000	30 794 000	28 034 000
Total Current Debt	370 000	453 000	873 000	3 697 000
Total Equity and Debt	33 836 000	31 346 000	29 987 000	31 761 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 328 000	1 271 000	0	0
Other Income	0	0	1 429 000	5 177 000
Revenue	1 328 000	1 271 000	1 429 000	5 177 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	959 000	959 000	959 000	959 000
Impairment	0	0	0	0
Expenditure	2 464 000	2 490 000	2 445 000	1 390 000
Operating Profit	−1 136 000	−1 219 000	−1 015 000	3 787 000
Financial Income	42 000	0	0	0
Financial Costs	1 306 000	773 000	762 000	992 000
Financial Balance	−1 264 000	−773 000	−762 000	−992 000
Dividends	0	0	0	0
Net Income	−612 000	−1 883 000	−1 710 000	1 864 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	27 922 000	28 880 000	29 839 000	30 797 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	27 922 000	28 880 000	29 839 000	30 797 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 922 000	28 880 000	29 839 000	30 797 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	5 000	5 000
Total Current Assets	5 915 000	2 465 000	148 000	963 000
Total Assets	33 836 000	31 346 000	29 987 000	31 761 000
Total Equity	468 000	−1 782 000	−1 680 000	30 000
Short-Term Group Debt	0	243 000	0	0
Total Long-Term Debt	32 999 000	32 675 000	30 794 000	28 034 000
Creditors	370 000	210 000	831 000	172 000
Unpaid Taxes	0	0	0	12 000
Dividends	0	0	0	0
Other Current Debt	0	0	42 000	3 513 000
Total Current Debt	370 000	453 000	873 000	3 697 000
Total Equity and Debt	33 836 000	31 346 000	29 987 000	31 761 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−130,77 %	105,67 %	101,79 %	6 213,33 %
Debt-to-Equity Ratio	70,51	−18,34	−18,33	934,47
Operating Profit Margin	−85,54 %	−95,91 %	−71,03 %	73,15 %
Current Ratio	15,99	5,44	0,17	0,26
Quick Ratio	15,99	5,44	0,17	0,26
Equity Ratio	0,01	−0,06	−0,06	0
Gross Profit Margin	100 %	100 %	100 %	100 %