MYHRER ASSURANSE AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

176,53 %

Current Ratio

0,26

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	906 000	747 000	1 444 000	2 403 000
Net Income	173 000	−80 000	−1 000	−73 000
Total Assets	296 000	0	146 000	261 000
Total Equity	98 000	−75 000	5 000	5 000

Income (NOK)	2022	2021	2020	2019
Revenue	906 000	747 000	1 444 000	2 403 000
Expenditure	694 000	827 000	1 445 000	2 477 000
Operating Profit	211 000	−80 000	−1 000	−73 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	211 000	−80 000	−1 000	−73 000
Tax	38 000	0	0	0
Net Income	173 000	−80 000	−1 000	−73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	245 000	0	2 000	0
Total Current Assets	51 000	0	145 000	261 000
Total Assets	296 000	0	146 000	261 000
Total Retained Equity	68 000	−105 000	−25 000	−25 000
Total Equity	98 000	−75 000	5 000	5 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	198 000	75 000	142 000	256 000
Total Equity and Debt	296 000	0	146 000	261 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	271 000	747 000	1 444 000	2 403 000
Other Income	635 000	0	0	0
Revenue	906 000	747 000	1 444 000	2 403 000
Cost of Goods Sold	0	0	70 000	120 000
Salary Costs	167 000	368 000	516 000	1 117 000
Depreciation	89 000	0	0	0
Impairment	0	0	0	0
Expenditure	694 000	827 000	1 445 000	2 477 000
Operating Profit	211 000	−80 000	−1 000	−73 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	173 000	−80 000	−1 000	−73 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	245 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	2 000	0
Total Fixed Assets	245 000	0	2 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 000	0	110 000	52 000
Total Current Assets	51 000	0	145 000	261 000
Total Assets	296 000	0	146 000	261 000
Total Equity	98 000	−75 000	5 000	5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	56 000	37 000	54 000	40 000
Unpaid Taxes	0	5 000	49 000	42 000
Dividends	0	0	0	0
Other Current Debt	104 000	33 000	39 000	173 000
Total Current Debt	198 000	75 000	142 000	256 000
Total Equity and Debt	296 000	0	146 000	261 000

Financial indicators	2022	2021	2020	2019
Return on Equity	176,53 %	106,67 %	−20 %	−1 460 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	23,29 %	−10,71 %	−0,07 %	−3,04 %
Current Ratio	0,26	0	1,02	1,02
Quick Ratio	0,26	0	1,02	1,02
Equity Ratio	0,33	-	0,03	0,02
Gross Profit Margin	100 %	100 %	95,15 %	95,01 %