MYHRE ENTREPRENØR AS

3158 ANDEBU

Finances

Share Ownership

Return on Equity

0,73 %

Current Ratio

2,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 374 000	4 090 000	4 437 000	5 125 000
Net Income	10 000	239 000	178 000	504 000
Total Assets	2 232 000	2 825 000	2 421 000	2 408 000
Total Equity	1 375 000	1 379 000	1 240 000	1 062 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 374 000	4 090 000	4 437 000	5 125 000
Expenditure	3 362 000	3 783 000	4 208 000	4 479 000
Operating Profit	12 000	307 000	229 000	646 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	0	1 000	1 000	2 000
Financial Balance	1 000	−1 000	0	−1 000
Earnings Before Tax	13 000	306 000	228 000	646 000
Tax	3 000	67 000	50 000	142 000
Net Income	10 000	239 000	178 000	504 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 232 000	2 825 000	2 421 000	2 408 000
Total Assets	2 232 000	2 825 000	2 421 000	2 408 000
Total Retained Equity	1 325 000	1 329 000	1 190 000	1 012 000
Total Equity	1 375 000	1 379 000	1 240 000	1 062 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	857 000	1 446 000	1 181 000	1 346 000
Total Equity and Debt	2 232 000	2 825 000	2 421 000	2 408 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 374 000	4 090 000	4 436 000	5 123 000
Other Income	0	0	1 000	2 000
Revenue	3 374 000	4 090 000	4 437 000	5 125 000
Cost of Goods Sold	88 000	194 000	355 000	563 000
Salary Costs	1 954 000	2 275 000	2 592 000	2 710 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 362 000	3 783 000	4 208 000	4 479 000
Operating Profit	12 000	307 000	229 000	646 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	0	1 000	1 000	2 000
Financial Balance	1 000	−1 000	0	−1 000
Dividends	0	100 000	0	200 000
Net Income	10 000	239 000	178 000	504 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	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	0	0
Total Fixed Assets	0	0	0	0
Stock	0	18 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 494 000	815 000	724 000	676 000
Total Current Assets	2 232 000	2 825 000	2 421 000	2 408 000
Total Assets	2 232 000	2 825 000	2 421 000	2 408 000
Total Equity	1 375 000	1 379 000	1 240 000	1 062 000
Short-Term Group Debt	100 000	200 000	200 000	0
Total Long-Term Debt	0	0	0	0
Creditors	305 000	560 000	308 000	361 000
Unpaid Taxes	277 000	318 000	387 000	400 000
Dividends	0	100 000	0	200 000
Other Current Debt	173 000	200 000	236 000	235 000
Total Current Debt	857 000	1 446 000	1 181 000	1 346 000
Total Equity and Debt	2 232 000	2 825 000	2 421 000	2 408 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,73 %	17,33 %	14,35 %	47,46 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,36 %	7,51 %	5,16 %	12,6 %
Current Ratio	2,6	1,95	2,05	1,79
Quick Ratio	2,6	1,98	2,05	1,79
Equity Ratio	0,62	0,49	0,51	0,44
Gross Profit Margin	97,39 %	95,26 %	92 %	89,01 %