MYSEN EIENDOM AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

−58,06 %

Current Ratio

1,22

Debt-to-Equity Ratio

−99,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	934 000	780 000	838 000	833 000
Net Income	36 000	−40 000	110 000	55 000
Total Assets	6 299 000	6 424 000	5 912 000	6 078 000
Total Equity	−62 000	−98 000	−58 000	−168 000

Income (NOK)	2022	2021	2020	2019
Revenue	934 000	780 000	838 000	833 000
Expenditure	607 000	566 000	487 000	528 000
Operating Profit	327 000	213 000	350 000	304 000
Financial Income	2 000	1 000	1 000	0
Financial Costs	262 000	250 000	239 000	249 000
Financial Balance	−260 000	−249 000	−238 000	−249 000
Earnings Before Tax	67 000	−37 000	112 000	55 000
Tax	32 000	3 000	2 000	0
Net Income	36 000	−40 000	110 000	55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 051 000	6 226 000	5 574 000	5 831 000
Total Current Assets	248 000	197 000	338 000	247 000
Total Assets	6 299 000	6 424 000	5 912 000	6 078 000
Total Retained Equity	−92 000	−128 000	−88 000	−198 000
Total Equity	−62 000	−98 000	−58 000	−168 000
Total Long-Term Debt	6 158 000	6 378 000	5 880 000	6 160 000
Total Current Debt	204 000	144 000	90 000	86 000
Total Equity and Debt	6 299 000	6 424 000	5 912 000	6 078 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	4 000	0	0
Other Income	934 000	776 000	838 000	833 000
Revenue	934 000	780 000	838 000	833 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	0	0	0
Depreciation	297 000	261 000	257 000	257 000
Impairment	0	0	0	0
Expenditure	607 000	566 000	487 000	528 000
Operating Profit	327 000	213 000	350 000	304 000
Financial Income	2 000	1 000	1 000	0
Financial Costs	262 000	250 000	239 000	249 000
Financial Balance	−260 000	−249 000	−238 000	−249 000
Dividends	0	0	0	0
Net Income	36 000	−40 000	110 000	55 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 863 000	6 093 000	5 535 000	5 773 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	189 000	133 000	38 000	58 000
Total Tangible Assets	6 051 000	6 226 000	5 574 000	5 831 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 051 000	6 226 000	5 574 000	5 831 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	82 000	116 000	272 000	175 000
Total Current Assets	248 000	197 000	338 000	247 000
Total Assets	6 299 000	6 424 000	5 912 000	6 078 000
Total Equity	−62 000	−98 000	−58 000	−168 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 158 000	6 378 000	5 880 000	6 160 000
Creditors	55 000	43 000	14 000	11 000
Unpaid Taxes	48 000	23 000	6 000	5 000
Dividends	0	0	0	0
Other Current Debt	69 000	76 000	68 000	71 000
Total Current Debt	204 000	144 000	90 000	86 000
Total Equity and Debt	6 299 000	6 424 000	5 912 000	6 078 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−58,06 %	40,82 %	−189,66 %	−32,74 %
Debt-to-Equity Ratio	−99,32	−65,08	−101,38	−36,67
Operating Profit Margin	35,01 %	27,31 %	41,77 %	36,49 %
Current Ratio	1,22	1,37	3,76	2,87
Quick Ratio	1,22	1,37	3,76	2,87
Equity Ratio	−0,01	−0,02	−0,01	−0,03
Gross Profit Margin	100 %	100 %	100 %	100 %