MYGE OG DAHL EIENDOM AS

5570 AKSDAL

Finances

Share Ownership

Return on Equity

10,32 %

Current Ratio

3,94

Debt-to-Equity Ratio

1,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	254 000	247 000	234 000	239 000
Net Income	84 000	87 000	60 000	63 000
Total Assets	2 290 000	2 252 000	2 359 000	2 385 000
Total Equity	814 000	730 000	643 000	714 000

Income (NOK)	2022	2021	2020	2019
Revenue	254 000	247 000	234 000	239 000
Expenditure	80 000	88 000	106 000	93 000
Operating Profit	174 000	159 000	128 000	146 000
Financial Income	3 000	0	4 000	0
Financial Costs	70 000	47 000	55 000	65 000
Financial Balance	−67 000	−47 000	−51 000	−65 000
Earnings Before Tax	108 000	112 000	76 000	81 000
Tax	24 000	25 000	16 000	18 000
Net Income	84 000	87 000	60 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 097 000	2 100 000	2 104 000	2 109 000
Total Current Assets	193 000	153 000	255 000	276 000
Total Assets	2 290 000	2 252 000	2 359 000	2 385 000
Total Retained Equity	171 000	87 000	0	63 000
Total Equity	814 000	730 000	643 000	714 000
Total Long-Term Debt	1 427 000	0	1 536 000	1 623 000
Total Current Debt	49 000	1 523 000	181 000	47 000
Total Equity and Debt	2 290 000	2 252 000	2 359 000	2 385 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	54 000	0	0
Other Income	254 000	193 000	234 000	239 000
Revenue	254 000	247 000	234 000	239 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	1 000	1 000
Impairment	0	0	0	0
Expenditure	80 000	88 000	106 000	93 000
Operating Profit	174 000	159 000	128 000	146 000
Financial Income	3 000	0	4 000	0
Financial Costs	70 000	47 000	55 000	65 000
Financial Balance	−67 000	−47 000	−51 000	−65 000
Dividends	0	0	132 000	0
Net Income	84 000	87 000	60 000	63 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	16 000	19 000	24 000
Real Eastate	2 084 000	2 084 000	2 084 000	2 084 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	1 000
Total Tangible Assets	2 084 000	2 084 000	2 084 000	2 085 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 097 000	2 100 000	2 104 000	2 109 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	190 000	134 000	230 000	253 000
Total Current Assets	193 000	153 000	255 000	276 000
Total Assets	2 290 000	2 252 000	2 359 000	2 385 000
Total Equity	814 000	730 000	643 000	714 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 427 000	0	1 536 000	1 623 000
Creditors	0	0	4 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	132 000	0
Other Current Debt	29 000	23 000	33 000	36 000
Total Current Debt	49 000	1 523 000	181 000	47 000
Total Equity and Debt	2 290 000	2 252 000	2 359 000	2 385 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,32 %	11,92 %	9,33 %	8,82 %
Debt-to-Equity Ratio	1,75	0	2,39	2,27
Operating Profit Margin	68,5 %	64,37 %	54,7 %	61,09 %
Current Ratio	3,94	0,1	1,41	5,87
Quick Ratio	3,94	0,1	1,41	5,87
Equity Ratio	0,36	0,32	0,27	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %