MYREMOEN HESTESPORTSENTER AS

3170 SEM

Finances

Share Ownership

Return on Equity

142,48 %

Current Ratio

0,17

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 695 000	1 071 000	2 039 000	12 832 000
Net Income	−654 000	−379 000	−473 000	−1 316 000
Total Assets	11 975 000	12 180 000	1 176 000	3 265 000
Total Equity	−459 000	195 000	574 000	1 046 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 695 000	1 071 000	2 039 000	12 832 000
Expenditure	1 859 000	1 562 000	2 540 000	13 950 000
Operating Profit	−165 000	−492 000	−501 000	−1 117 000
Financial Income	18 000	188 000	34 000	75 000
Financial Costs	508 000	75 000	5 000	32 000
Financial Balance	−490 000	113 000	29 000	43 000
Earnings Before Tax	−654 000	−379 000	−473 000	−1 074 000
Tax	0	0	0	242 000
Net Income	−654 000	−379 000	−473 000	−1 316 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 830 000	7 084 000	27 000	202 000
Total Current Assets	2 145 000	5 096 000	1 149 000	3 063 000
Total Assets	11 975 000	12 180 000	1 176 000	3 265 000
Total Retained Equity	−2 637 000	−1 983 000	−1 604 000	−1 131 000
Total Equity	−459 000	195 000	574 000	1 046 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 434 000	11 985 000	602 000	2 219 000
Total Equity and Debt	11 975 000	12 180 000	1 176 000	3 265 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−25 000	66 000	1 054 000	10 630 000
Other Income	1 720 000	1 005 000	985 000	2 203 000
Revenue	1 695 000	1 071 000	2 039 000	12 832 000
Cost of Goods Sold	0	0	37 000	1 641 000
Salary Costs	481 000	567 000	1 719 000	6 516 000
Depreciation	412 000	41 000	143 000	559 000
Impairment	0	0	0	0
Expenditure	1 859 000	1 562 000	2 540 000	13 950 000
Operating Profit	−165 000	−492 000	−501 000	−1 117 000
Financial Income	18 000	188 000	34 000	75 000
Financial Costs	508 000	75 000	5 000	32 000
Financial Balance	−490 000	113 000	29 000	43 000
Dividends	0	0	0	0
Net Income	−654 000	−379 000	−473 000	−1 316 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 823 000	7 069 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	15 000	27 000	170 000
Total Tangible Assets	9 830 000	7 084 000	27 000	170 000
Total Fiancial Fixed Assets	0	0	0	32 000
Total Fixed Assets	9 830 000	7 084 000	27 000	202 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	218 000	2 910 000	590 000	2 067 000
Total Current Assets	2 145 000	5 096 000	1 149 000	3 063 000
Total Assets	11 975 000	12 180 000	1 176 000	3 265 000
Total Equity	−459 000	195 000	574 000	1 046 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 309 000	925 000	30 000	328 000
Unpaid Taxes	50 000	0	61 000	630 000
Dividends	0	0	0	0
Other Current Debt	11 075 000	11 060 000	511 000	1 260 000
Total Current Debt	12 434 000	11 985 000	602 000	2 219 000
Total Equity and Debt	11 975 000	12 180 000	1 176 000	3 265 000

Financial indicators	2022	2021	2020	2019
Return on Equity	142,48 %	−194,36 %	−82,4 %	−125,81 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−9,73 %	−45,94 %	−24,57 %	−8,7 %
Current Ratio	0,17	0,43	1,91	1,38
Quick Ratio	0,17	0,43	1,91	1,38
Equity Ratio	−0,04	0,02	0,49	0,32
Gross Profit Margin	100 %	100 %	98,19 %	87,21 %