MISSINGMYRVEIEN 16 AS

1640 RÅDE

Finances

Share Ownership

Return on Equity

74,92 %

Current Ratio

1,88

Debt-to-Equity Ratio

7,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 770 000	3 361 000	3 195 000	2 960 000
Net Income	1 234 000	1 432 000	1 312 000	963 000
Total Assets	15 472 000	15 485 000	17 407 000	17 578 000
Total Equity	1 647 000	1 113 000	2 681 000	2 669 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 770 000	3 361 000	3 195 000	2 960 000
Expenditure	1 708 000	1 157 000	1 061 000	1 169 000
Operating Profit	2 061 000	2 205 000	2 134 000	1 791 000
Financial Income	31 000	3 000	2 000	5 000
Financial Costs	428 000	276 000	352 000	493 000
Financial Balance	−397 000	−273 000	−350 000	−488 000
Earnings Before Tax	1 664 000	1 932 000	1 783 000	1 304 000
Tax	430 000	500 000	471 000	341 000
Net Income	1 234 000	1 432 000	1 312 000	963 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 520 000	13 064 000	15 208 000	16 354 000
Total Current Assets	2 952 000	2 421 000	2 199 000	1 224 000
Total Assets	15 472 000	15 485 000	17 407 000	17 578 000
Total Retained Equity	598 000	64 000	1 632 000	1 620 000
Total Equity	1 647 000	1 113 000	2 681 000	2 669 000
Total Long-Term Debt	12 250 000	12 850 000	13 450 000	13 900 000
Total Current Debt	1 574 000	1 522 000	1 275 000	1 009 000
Total Equity and Debt	15 472 000	15 485 000	17 407 000	17 578 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 770 000	3 361 000	3 195 000	2 960 000
Revenue	3 770 000	3 361 000	3 195 000	2 960 000
Cost of Goods Sold	840 000	253 000	120 000	193 000
Salary Costs	0	0	0	0
Depreciation	684 000	744 000	784 000	717 000
Impairment	0	0	0	0
Expenditure	1 708 000	1 157 000	1 061 000	1 169 000
Operating Profit	2 061 000	2 205 000	2 134 000	1 791 000
Financial Income	31 000	3 000	2 000	5 000
Financial Costs	428 000	276 000	352 000	493 000
Financial Balance	−397 000	−273 000	−350 000	−488 000
Dividends	700 000	600 000	1 300 000	0
Net Income	1 234 000	1 432 000	1 312 000	963 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 420 000	6 964 000	7 556 000	8 677 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	152 000	177 000
Total Tangible Assets	6 420 000	6 964 000	7 708 000	8 854 000
Total Fiancial Fixed Assets	6 100 000	6 100 000	7 500 000	7 500 000
Total Fixed Assets	12 520 000	13 064 000	15 208 000	16 354 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 628 000	2 188 000	2 162 000	1 068 000
Total Current Assets	2 952 000	2 421 000	2 199 000	1 224 000
Total Assets	15 472 000	15 485 000	17 407 000	17 578 000
Total Equity	1 647 000	1 113 000	2 681 000	2 669 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 250 000	12 850 000	13 450 000	13 900 000
Creditors	10 000	132 000	0	492 000
Unpaid Taxes	144 000	134 000	118 000	60 000
Dividends	700 000	600 000	1 300 000	0
Other Current Debt	291 000	155 000	686 000	116 000
Total Current Debt	1 574 000	1 522 000	1 275 000	1 009 000
Total Equity and Debt	15 472 000	15 485 000	17 407 000	17 578 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,92 %	128,66 %	48,94 %	36,08 %
Debt-to-Equity Ratio	7,44	11,55	5,02	5,21
Operating Profit Margin	54,67 %	65,61 %	66,79 %	60,51 %
Current Ratio	1,88	1,59	1,72	1,21
Quick Ratio	1,88	1,59	1,72	1,21
Equity Ratio	0,11	0,07	0,15	0,15
Gross Profit Margin	77,72 %	92,47 %	96,24 %	93,48 %