BYGGMESTERFIRMA EGIL A. MYRSTRAND AS

3770 KRAGERØ

Finances

Share Ownership

Return on Equity

14,92 %

Current Ratio

9,12

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 011 000	5 646 000	4 398 000	3 208 000
Net Income	685 000	1 195 000	299 000	458 000
Total Assets	5 307 000	5 231 000	3 760 000	2 994 000
Total Equity	4 591 000	3 906 000	2 711 000	2 412 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 011 000	5 646 000	4 398 000	3 208 000
Expenditure	3 174 000	4 129 000	3 973 000	2 624 000
Operating Profit	837 000	1 517 000	425 000	584 000
Financial Income	42 000	8 000	36 000	4 000
Financial Costs	0	0	1 000	0
Financial Balance	42 000	8 000	35 000	4 000
Earnings Before Tax	880 000	1 525 000	460 000	588 000
Tax	194 000	330 000	161 000	129 000
Net Income	685 000	1 195 000	299 000	458 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	61 000	116 000	171 000	237 000
Total Current Assets	5 245 000	5 115 000	3 589 000	2 757 000
Total Assets	5 307 000	5 231 000	3 760 000	2 994 000
Total Retained Equity	4 561 000	3 876 000	2 681 000	2 382 000
Total Equity	4 591 000	3 906 000	2 711 000	2 412 000
Total Long-Term Debt	140 000	131 000	94 000	80 000
Total Current Debt	575 000	1 194 000	955 000	502 000
Total Equity and Debt	5 307 000	5 231 000	3 760 000	2 994 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 011 000	5 646 000	4 398 000	3 208 000
Other Income	0	0	0	0
Revenue	4 011 000	5 646 000	4 398 000	3 208 000
Cost of Goods Sold	1 834 000	2 809 000	1 953 000	1 465 000
Salary Costs	996 000	932 000	1 308 000	792 000
Depreciation	54 000	56 000	66 000	67 000
Impairment	0	0	0	0
Expenditure	3 174 000	4 129 000	3 973 000	2 624 000
Operating Profit	837 000	1 517 000	425 000	584 000
Financial Income	42 000	8 000	36 000	4 000
Financial Costs	0	0	1 000	0
Financial Balance	42 000	8 000	35 000	4 000
Dividends	0	0	0	150 000
Net Income	685 000	1 195 000	299 000	458 000

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	0	0	0	0
Fixtures	61 000	116 000	171 000	237 000
Total Tangible Assets	61 000	116 000	171 000	237 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	61 000	116 000	171 000	237 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 173 000	4 454 000	3 362 000	2 562 000
Total Current Assets	5 245 000	5 115 000	3 589 000	2 757 000
Total Assets	5 307 000	5 231 000	3 760 000	2 994 000
Total Equity	4 591 000	3 906 000	2 711 000	2 412 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	140 000	131 000	94 000	80 000
Creditors	104 000	215 000	30 000	18 000
Unpaid Taxes	146 000	465 000	359 000	203 000
Dividends	0	0	0	150 000
Other Current Debt	131 000	183 000	401 000	150 000
Total Current Debt	575 000	1 194 000	955 000	502 000
Total Equity and Debt	5 307 000	5 231 000	3 760 000	2 994 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,92 %	30,59 %	11,03 %	18,99 %
Debt-to-Equity Ratio	0,03	0,03	0,03	0,03
Operating Profit Margin	20,87 %	26,87 %	9,66 %	18,2 %
Current Ratio	9,12	4,28	3,76	5,49
Quick Ratio	9,12	4,28	3,76	5,49
Equity Ratio	0,87	0,75	0,72	0,81
Gross Profit Margin	54,28 %	50,25 %	55,59 %	54,33 %