MYHRE KONSULENT AS

1357 BEKKESTUA

Finances

Return on Equity

1,67 %

Current Ratio

34,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	159 000	174 000	170 000	166 000
Net Income	285 000	412 000	520 000	574 000
Total Assets	17 462 000	17 556 000	17 463 000	17 324 000
Total Equity	17 043 000	17 143 000	17 081 000	16 911 000

Income (NOK)	2022	2021	2020	2019
Revenue	159 000	174 000	170 000	166 000
Expenditure	165 000	170 000	141 000	148 000
Operating Profit	−6 000	4 000	28 000	18 000
Financial Income	457 000	1 041 000	709 000	791 000
Financial Costs	161 000	600 000	216 000	223 000
Financial Balance	296 000	441 000	493 000	568 000
Earnings Before Tax	289 000	444 000	521 000	586 000
Tax	5 000	32 000	1 000	12 000
Net Income	285 000	412 000	520 000	574 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 199 000	3 199 000	3 199 000	3 212 000
Total Current Assets	14 263 000	14 358 000	14 265 000	14 112 000
Total Assets	17 462 000	17 556 000	17 463 000	17 324 000
Total Retained Equity	16 693 000	16 793 000	16 731 000	16 561 000
Total Equity	17 043 000	17 143 000	17 081 000	16 911 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	419 000	413 000	383 000	413 000
Total Equity and Debt	17 462 000	17 556 000	17 463 000	17 324 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	159 000	174 000	170 000	166 000
Revenue	159 000	174 000	170 000	166 000
Cost of Goods Sold	0	0	0	0
Salary Costs	34 000	34 000	34 000	40 000
Depreciation	0	0	13 000	3 000
Impairment	0	0	0	0
Expenditure	165 000	170 000	141 000	148 000
Operating Profit	−6 000	4 000	28 000	18 000
Financial Income	457 000	1 041 000	709 000	791 000
Financial Costs	161 000	600 000	216 000	223 000
Financial Balance	296 000	441 000	493 000	568 000
Dividends	385 000	350 000	350 000	350 000
Net Income	285 000	412 000	520 000	574 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 199 000	3 199 000	3 199 000	3 199 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	13 000
Total Tangible Assets	3 199 000	3 199 000	3 199 000	3 212 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 199 000	3 199 000	3 199 000	3 212 000
Stock	0	0	0	0
Total Investments	13 791 000	13 721 000	14 049 000	13 329 000
Cash, Bank	472 000	636 000	215 000	783 000
Total Current Assets	14 263 000	14 358 000	14 265 000	14 112 000
Total Assets	17 462 000	17 556 000	17 463 000	17 324 000
Total Equity	17 043 000	17 143 000	17 081 000	16 911 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	385 000	350 000	350 000	350 000
Other Current Debt	29 000	31 000	31 000	51 000
Total Current Debt	419 000	413 000	383 000	413 000
Total Equity and Debt	17 462 000	17 556 000	17 463 000	17 324 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,67 %	2,4 %	3,04 %	3,39 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,77 %	2,3 %	16,47 %	10,84 %
Current Ratio	34,04	34,77	37,25	34,17
Quick Ratio	34,04	34,77	37,25	34,17
Equity Ratio	0,98	0,98	0,98	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %