MYRULLVEIEN 5 EIENDOM AS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

28,75 %

Current Ratio

7,71

Debt-to-Equity Ratio

3,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	936 000	896 000	890 000	919 000
Net Income	489 000	464 000	382 000	−274 000
Total Assets	7 022 000	6 847 000	6 258 000	6 675 000
Total Equity	1 701 000	1 233 000	1 078 000	1 078 000

Income (NOK)	2022	2021	2020	2019
Revenue	936 000	896 000	890 000	919 000
Expenditure	308 000	302 000	285 000	1 092 000
Operating Profit	628 000	595 000	605 000	−173 000
Financial Income	0	0	0	2 000
Financial Costs	0	0	116 000	180 000
Financial Balance	0	0	−116 000	−178 000
Earnings Before Tax	628 000	595 000	489 000	−351 000
Tax	138 000	131 000	108 000	−77 000
Net Income	489 000	464 000	382 000	−274 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 705 000	5 864 000	6 023 000	6 000 000
Total Current Assets	1 318 000	983 000	235 000	675 000
Total Assets	7 022 000	6 847 000	6 258 000	6 675 000
Total Retained Equity	623 000	155 000	0	0
Total Equity	1 701 000	1 233 000	1 078 000	1 078 000
Total Long-Term Debt	5 151 000	5 168 000	4 691 000	5 005 000
Total Current Debt	171 000	446 000	489 000	592 000
Total Equity and Debt	7 022 000	6 847 000	6 258 000	6 675 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	936 000	896 000	890 000	919 000
Revenue	936 000	896 000	890 000	919 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	159 000	159 000	156 000	156 000
Impairment	0	0	0	0
Expenditure	308 000	302 000	285 000	1 092 000
Operating Profit	628 000	595 000	605 000	−173 000
Financial Income	0	0	0	2 000
Financial Costs	0	0	116 000	180 000
Financial Balance	0	0	−116 000	−178 000
Dividends	0	300 000	0	100 000
Net Income	489 000	464 000	382 000	−274 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 705 000	5 864 000	6 023 000	6 000 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 705 000	5 864 000	6 023 000	6 000 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 705 000	5 864 000	6 023 000	6 000 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 284 000	678 000	205 000	281 000
Total Current Assets	1 318 000	983 000	235 000	675 000
Total Assets	7 022 000	6 847 000	6 258 000	6 675 000
Total Equity	1 701 000	1 233 000	1 078 000	1 078 000
Short-Term Group Debt	28 000	12 000	489 000	0
Total Long-Term Debt	5 151 000	5 168 000	4 691 000	5 005 000
Creditors	6 000	2 000	0	677 000
Unpaid Taxes	0	0	0	−185 000
Dividends	0	300 000	0	100 000
Other Current Debt	0	0	0	0
Total Current Debt	171 000	446 000	489 000	592 000
Total Equity and Debt	7 022 000	6 847 000	6 258 000	6 675 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,75 %	37,63 %	35,44 %	−25,42 %
Debt-to-Equity Ratio	3,03	4,19	4,35	4,64
Operating Profit Margin	67,09 %	66,41 %	67,98 %	−18,82 %
Current Ratio	7,71	2,2	0,48	1,14
Quick Ratio	7,71	2,2	0,48	1,14
Equity Ratio	0,24	0,18	0,17	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %