MYHREN MURHÅNDVERK AS

2635 TRETTEN

Finances

Share Ownership

Return on Equity

26,3 %

Current Ratio

2,39

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 002 000	990 000	735 000	940 000
Net Income	86 000	135 000	−33 000	56 000
Total Assets	485 000	423 000	222 000	383 000
Total Equity	327 000	241 000	106 000	140 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 002 000	990 000	735 000	940 000
Expenditure	893 000	814 000	775 000	869 000
Operating Profit	109 000	176 000	−39 000	70 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	4 000	5 000	0
Financial Balance	1 000	−3 000	−4 000	1 000
Earnings Before Tax	110 000	173 000	−43 000	71 000
Tax	24 000	38 000	−10 000	15 000
Net Income	86 000	135 000	−33 000	56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	114 000	0	20 000	11 000
Total Current Assets	371 000	423 000	201 000	373 000
Total Assets	485 000	423 000	222 000	383 000
Total Retained Equity	297 000	211 000	76 000	110 000
Total Equity	327 000	241 000	106 000	140 000
Total Long-Term Debt	3 000	0	0	0
Total Current Debt	155 000	182 000	116 000	244 000
Total Equity and Debt	485 000	423 000	222 000	383 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 002 000	990 000	735 000	940 000
Other Income	0	0	0	0
Revenue	1 002 000	990 000	735 000	940 000
Cost of Goods Sold	212 000	227 000	251 000	313 000
Salary Costs	540 000	540 000	471 000	497 000
Depreciation	18 000	0	0	5 000
Impairment	0	0	0	0
Expenditure	893 000	814 000	775 000	869 000
Operating Profit	109 000	176 000	−39 000	70 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	4 000	5 000	0
Financial Balance	1 000	−3 000	−4 000	1 000
Dividends	0	0	0	0
Net Income	86 000	135 000	−33 000	56 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	20 000	11 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	114 000	0	0	0
Total Tangible Assets	114 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	114 000	0	20 000	11 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	299 000	313 000	200 000	299 000
Total Current Assets	371 000	423 000	201 000	373 000
Total Assets	485 000	423 000	222 000	383 000
Total Equity	327 000	241 000	106 000	140 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	0	0
Creditors	13 000	13 000	6 000	100 000
Unpaid Taxes	47 000	76 000	42 000	74 000
Dividends	0	0	0	0
Other Current Debt	75 000	75 000	68 000	69 000
Total Current Debt	155 000	182 000	116 000	244 000
Total Equity and Debt	485 000	423 000	222 000	383 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,3 %	56,02 %	−31,13 %	40 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	10,88 %	17,78 %	−5,31 %	7,45 %
Current Ratio	2,39	2,32	1,73	1,53
Quick Ratio	2,39	2,32	1,73	1,53
Equity Ratio	0,67	0,57	0,48	0,37
Gross Profit Margin	78,84 %	77,07 %	65,85 %	66,7 %