MYRBOSTAD BYGG & ANLEGG AS

6440 ELNESVÅGEN

Finances

Share Ownership

Return on Equity

1,48 %

Current Ratio

1,58

Debt-to-Equity Ratio

0,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 373 000	17 753 000	11 291 000	16 782 000
Net Income	39 000	693 000	112 000	649 000
Total Assets	5 911 000	7 467 000	5 650 000	4 250 000
Total Equity	2 632 000	2 450 000	1 758 000	1 646 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 373 000	17 753 000	11 291 000	16 782 000
Expenditure	16 116 000	16 610 000	11 021 000	15 828 000
Operating Profit	257 000	1 142 000	271 000	955 000
Financial Income	13 000	0	12 000	4 000
Financial Costs	219 000	253 000	146 000	116 000
Financial Balance	−206 000	−253 000	−134 000	−112 000
Earnings Before Tax	51 000	890 000	138 000	843 000
Tax	12 000	197 000	26 000	194 000
Net Income	39 000	693 000	112 000	649 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 609 000	4 756 000	4 103 000	1 945 000
Total Current Assets	2 302 000	2 711 000	1 546 000	2 304 000
Total Assets	5 911 000	7 467 000	5 650 000	4 250 000
Total Retained Equity	2 007 000	1 825 000	1 133 000	1 021 000
Total Equity	2 632 000	2 450 000	1 758 000	1 646 000
Total Long-Term Debt	1 822 000	3 048 000	2 585 000	922 000
Total Current Debt	1 457 000	1 969 000	1 307 000	1 682 000
Total Equity and Debt	5 911 000	7 467 000	5 650 000	4 250 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 938 000	17 733 000	11 074 000	16 782 000
Other Income	435 000	20 000	218 000	0
Revenue	16 373 000	17 753 000	11 291 000	16 782 000
Cost of Goods Sold	6 670 000	6 575 000	3 971 000	8 555 000
Salary Costs	3 774 000	4 506 000	3 125 000	3 091 000
Depreciation	735 000	1 142 000	802 000	571 000
Impairment	0	0	0	0
Expenditure	16 116 000	16 610 000	11 021 000	15 828 000
Operating Profit	257 000	1 142 000	271 000	955 000
Financial Income	13 000	0	12 000	4 000
Financial Costs	219 000	253 000	146 000	116 000
Financial Balance	−206 000	−253 000	−134 000	−112 000
Dividends	0	0	0	0
Net Income	39 000	693 000	112 000	649 000

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	600 000	1 313 000	1 532 000	871 000
Fixtures	2 659 000	2 975 000	2 423 000	757 000
Total Tangible Assets	3 259 000	4 288 000	3 955 000	1 629 000
Total Fiancial Fixed Assets	350 000	468 000	148 000	317 000
Total Fixed Assets	3 609 000	4 756 000	4 103 000	1 945 000
Stock	188 000	0	75 000	0
Total Investments	0	0	0	0
Cash, Bank	606 000	1 299 000	145 000	98 000
Total Current Assets	2 302 000	2 711 000	1 546 000	2 304 000
Total Assets	5 911 000	7 467 000	5 650 000	4 250 000
Total Equity	2 632 000	2 450 000	1 758 000	1 646 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 822 000	3 048 000	2 585 000	922 000
Creditors	817 000	962 000	637 000	447 000
Unpaid Taxes	266 000	360 000	347 000	250 000
Dividends	0	0	0	0
Other Current Debt	374 000	440 000	323 000	304 000
Total Current Debt	1 457 000	1 969 000	1 307 000	1 682 000
Total Equity and Debt	5 911 000	7 467 000	5 650 000	4 250 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,48 %	28,29 %	6,37 %	39,43 %
Debt-to-Equity Ratio	0,69	1,24	1,47	0,56
Operating Profit Margin	1,57 %	6,43 %	2,4 %	5,69 %
Current Ratio	1,58	1,38	1,18	1,37
Quick Ratio	1,81	1,38	1,25	1,37
Equity Ratio	0,45	0,33	0,31	0,39
Gross Profit Margin	59,26 %	62,96 %	64,83 %	49,02 %