MYREBUEN AS

8430 MYRE

Finances

Share Ownership

Return on Equity

24,72 %

Current Ratio

4,68

Debt-to-Equity Ratio

2,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 309 000	1 570 000	2 114 000	1 900 000
Net Income	154 000	−210 000	346 000	25 000
Total Assets	2 688 000	2 604 000	2 958 000	2 721 000
Total Equity	623 000	470 000	679 000	333 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 309 000	1 570 000	2 114 000	1 900 000
Expenditure	2 043 000	1 780 000	1 599 000	1 778 000
Operating Profit	266 000	−211 000	515 000	122 000
Financial Income	0	0	1 000	1 000
Financial Costs	70 000	57 000	71 000	88 000
Financial Balance	−70 000	−57 000	−70 000	−87 000
Earnings Before Tax	197 000	−269 000	445 000	36 000
Tax	43 000	−59 000	99 000	10 000
Net Income	154 000	−210 000	346 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 435 000	1 507 000	1 614 000	1 768 000
Total Current Assets	1 253 000	1 097 000	1 344 000	954 000
Total Assets	2 688 000	2 604 000	2 958 000	2 721 000
Total Retained Equity	593 000	440 000	649 000	303 000
Total Equity	623 000	470 000	679 000	333 000
Total Long-Term Debt	1 797 000	1 925 000	1 897 000	2 044 000
Total Current Debt	268 000	209 000	382 000	344 000
Total Equity and Debt	2 688 000	2 604 000	2 958 000	2 721 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 209 000	1 555 000	2 114 000	1 900 000
Other Income	100 000	15 000	0	0
Revenue	2 309 000	1 570 000	2 114 000	1 900 000
Cost of Goods Sold	108 000	26 000	43 000	0
Salary Costs	1 267 000	1 059 000	985 000	1 166 000
Depreciation	171 000	153 000	153 000	167 000
Impairment	0	0	0	0
Expenditure	2 043 000	1 780 000	1 599 000	1 778 000
Operating Profit	266 000	−211 000	515 000	122 000
Financial Income	0	0	1 000	1 000
Financial Costs	70 000	57 000	71 000	88 000
Financial Balance	−70 000	−57 000	−70 000	−87 000
Dividends	0	0	0	0
Net Income	154 000	−210 000	346 000	25 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	653 000	696 000	650 000	650 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	125 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	782 000	811 000	964 000	1 118 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 435 000	1 507 000	1 614 000	1 768 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 187 000	991 000	996 000	595 000
Total Current Assets	1 253 000	1 097 000	1 344 000	954 000
Total Assets	2 688 000	2 604 000	2 958 000	2 721 000
Total Equity	623 000	470 000	679 000	333 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 797 000	1 925 000	1 897 000	2 044 000
Creditors	75 000	29 000	15 000	71 000
Unpaid Taxes	177 000	158 000	218 000	254 000
Dividends	0	0	0	0
Other Current Debt	16 000	22 000	48 000	9 000
Total Current Debt	268 000	209 000	382 000	344 000
Total Equity and Debt	2 688 000	2 604 000	2 958 000	2 721 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,72 %	−44,68 %	50,96 %	7,51 %
Debt-to-Equity Ratio	2,88	4,1	2,79	6,14
Operating Profit Margin	11,52 %	−13,44 %	24,36 %	6,42 %
Current Ratio	4,68	5,25	3,52	2,77
Quick Ratio	4,68	5,25	3,52	2,77
Equity Ratio	0,23	0,18	0,23	0,12
Gross Profit Margin	95,32 %	98,34 %	97,97 %	100 %