MYRSLETT AUTO AS

9157 STORSLETT

Finances

Share Ownership

Return on Equity

67,42 %

Current Ratio

1,57

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 416 000	9 817 000	9 522 000	7 923 000
Net Income	778 000	38 000	19 000	100 000
Total Assets	3 697 000	2 205 000	1 657 000	1 526 000
Total Equity	1 154 000	375 000	337 000	319 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 416 000	9 817 000	9 522 000	7 923 000
Expenditure	13 356 000	9 719 000	9 494 000	7 794 000
Operating Profit	1 060 000	98 000	27 000	129 000
Financial Income	3 000	0	0	2 000
Financial Costs	66 000	40 000	3 000	2 000
Financial Balance	−63 000	−40 000	−3 000	0
Earnings Before Tax	997 000	59 000	24 000	128 000
Tax	219 000	21 000	5 000	28 000
Net Income	778 000	38 000	19 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	360 000	56 000	91 000	0
Total Current Assets	3 337 000	2 149 000	1 566 000	1 526 000
Total Assets	3 697 000	2 205 000	1 657 000	1 526 000
Total Retained Equity	1 104 000	336 000	298 000	280 000
Total Equity	1 154 000	375 000	337 000	319 000
Total Long-Term Debt	418 000	317 000	0	0
Total Current Debt	2 126 000	1 513 000	1 320 000	1 208 000
Total Equity and Debt	3 697 000	2 205 000	1 657 000	1 526 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 407 000	9 740 000	9 525 000	7 863 000
Other Income	9 000	78 000	−3 000	60 000
Revenue	14 416 000	9 817 000	9 522 000	7 923 000
Cost of Goods Sold	71 000	117 000	942 000	334 000
Salary Costs	3 485 000	2 981 000	1 909 000	2 166 000
Depreciation	17 000	7 000	0	0
Impairment	0	0	0	0
Expenditure	13 356 000	9 719 000	9 494 000	7 794 000
Operating Profit	1 060 000	98 000	27 000	129 000
Financial Income	3 000	0	0	2 000
Financial Costs	66 000	40 000	3 000	2 000
Financial Balance	−63 000	−40 000	−3 000	0
Dividends	0	0	0	0
Net Income	778 000	38 000	19 000	100 000

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	43 000	56 000	0	0
Fixtures	125 000	0	0	0
Total Tangible Assets	168 000	56 000	0	0
Total Fiancial Fixed Assets	192 000	0	91 000	0
Total Fixed Assets	360 000	56 000	91 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 038 000	602 000	167 000	330 000
Total Current Assets	3 337 000	2 149 000	1 566 000	1 526 000
Total Assets	3 697 000	2 205 000	1 657 000	1 526 000
Total Equity	1 154 000	375 000	337 000	319 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	418 000	317 000	0	0
Creditors	1 051 000	799 000	745 000	744 000
Unpaid Taxes	422 000	464 000	534 000	234 000
Dividends	0	0	0	0
Other Current Debt	435 000	246 000	36 000	197 000
Total Current Debt	2 126 000	1 513 000	1 320 000	1 208 000
Total Equity and Debt	3 697 000	2 205 000	1 657 000	1 526 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,42 %	10,13 %	5,64 %	31,35 %
Debt-to-Equity Ratio	0,36	0,85	0	0
Operating Profit Margin	7,35 %	1 %	0,28 %	1,63 %
Current Ratio	1,57	1,42	1,19	1,26
Quick Ratio	1,57	1,42	1,19	1,26
Equity Ratio	0,31	0,17	0,2	0,21
Gross Profit Margin	99,51 %	98,81 %	90,11 %	95,78 %