MYRAVEIEN 35 BORETTSLAG

8622 MO I RANA

Finances

Share Ownership

Return on Equity

102,44 %

Current Ratio

5,56

Debt-to-Equity Ratio

70,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	87 000	22 000	50 000	0
Net Income	42 000	−1 000	40 000	−21 000
Total Assets	2 921 000	2 883 000	2 872 000	2 945 000
Total Equity	41 000	−1 000	0	−40 000

Income (NOK)	2022	2021	2020	2019
Revenue	87 000	22 000	50 000	0
Expenditure	44 000	20 000	10 000	21 000
Operating Profit	43 000	3 000	40 000	−21 000
Financial Income	0	0	0	0
Financial Costs	1 000	4 000	0	0
Financial Balance	−1 000	−4 000	0	0
Earnings Before Tax	42 000	−1 000	40 000	−21 000
Tax	0	0	0	0
Net Income	42 000	−1 000	40 000	−21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 871 000	2 871 000	2 871 000	2 935 000
Total Current Assets	50 000	12 000	1 000	10 000
Total Assets	2 921 000	2 883 000	2 872 000	2 945 000
Total Retained Equity	1 000	41 000	40 000	80 000
Total Equity	41 000	−1 000	0	−40 000
Total Long-Term Debt	2 871 000	2 871 000	2 871 000	0
Total Current Debt	9 000	13 000	1 000	2 985 000
Total Equity and Debt	2 921 000	2 883 000	2 872 000	2 945 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	87 000	22 000	50 000	0
Revenue	87 000	22 000	50 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	44 000	20 000	10 000	21 000
Operating Profit	43 000	3 000	40 000	−21 000
Financial Income	0	0	0	0
Financial Costs	1 000	4 000	0	0
Financial Balance	−1 000	−4 000	0	0
Dividends	0	0	0	0
Net Income	42 000	−1 000	40 000	−21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 871 000	2 871 000	2 871 000	2 935 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 871 000	2 871 000	2 871 000	2 935 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 871 000	2 871 000	2 871 000	2 935 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	1 000	10 000
Total Current Assets	50 000	12 000	1 000	10 000
Total Assets	2 921 000	2 883 000	2 872 000	2 945 000
Total Equity	41 000	−1 000	0	−40 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 871 000	2 871 000	2 871 000	0
Creditors	9 000	13 000	1 000	64 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	2 921 000
Total Current Debt	9 000	13 000	1 000	2 985 000
Total Equity and Debt	2 921 000	2 883 000	2 872 000	2 945 000

Financial indicators	2022	2021	2020	2019
Return on Equity	102,44 %	100 %	-	52,5 %
Debt-to-Equity Ratio	70,02	−2 871	-	−0
Operating Profit Margin	49,43 %	13,64 %	80 %	-
Current Ratio	5,56	0,92	1	0
Quick Ratio	5,56	0,92	1	0
Equity Ratio	0,01	−0	0	−0,01
Gross Profit Margin	100 %	100 %	100 %	-