MYRLAND ANLEGGSSERVICE AS

3772 KRAGERØ

Finances

Share Ownership

Return on Equity

22,95 %

Current Ratio

0,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 020 000	1 550 000	1 040 000	1 161 000
Net Income	14 000	276 000	−60 000	1 000
Total Assets	338 000	221 000	53 000	148 000
Total Equity	61 000	48 000	−228 000	−169 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 020 000	1 550 000	1 040 000	1 161 000
Expenditure	1 987 000	1 249 000	1 077 000	1 153 000
Operating Profit	34 000	302 000	−37 000	9 000
Financial Income	0	0	0	0
Financial Costs	16 000	22 000	23 000	8 000
Financial Balance	−16 000	−22 000	−23 000	−8 000
Earnings Before Tax	17 000	280 000	−60 000	1 000
Tax	4 000	3 000	0	0
Net Income	14 000	276 000	−60 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	124 000	27 000	37 000	53 000
Total Current Assets	214 000	194 000	15 000	96 000
Total Assets	338 000	221 000	53 000	148 000
Total Retained Equity	31 000	18 000	−258 000	−199 000
Total Equity	61 000	48 000	−228 000	−169 000
Total Long-Term Debt	0	3 000	0	0
Total Current Debt	277 000	170 000	281 000	317 000
Total Equity and Debt	338 000	221 000	53 000	148 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 020 000	1 550 000	1 038 000	1 172 000
Other Income	0	0	2 000	−10 000
Revenue	2 020 000	1 550 000	1 040 000	1 161 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 217 000	785 000	617 000	696 000
Depreciation	25 000	10 000	10 000	6 000
Impairment	0	0	0	0
Expenditure	1 987 000	1 249 000	1 077 000	1 153 000
Operating Profit	34 000	302 000	−37 000	9 000
Financial Income	0	0	0	0
Financial Costs	16 000	22 000	23 000	8 000
Financial Balance	−16 000	−22 000	−23 000	−8 000
Dividends	0	0	0	0
Net Income	14 000	276 000	−60 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 000	13 000	17 000	12 000
Machinery and Plant Facilities	112 000	9 000	13 000	17 000
Fixtures	3 000	5 000	7 000	24 000
Total Tangible Assets	124 000	27 000	37 000	53 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	124 000	27 000	37 000	53 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−18 000	65 000	−81 000	−7 000
Total Current Assets	214 000	194 000	15 000	96 000
Total Assets	338 000	221 000	53 000	148 000
Total Equity	61 000	48 000	−228 000	−169 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	0	0
Creditors	63 000	8 000	36 000	23 000
Unpaid Taxes	87 000	86 000	68 000	131 000
Dividends	0	0	0	0
Other Current Debt	120 000	76 000	177 000	162 000
Total Current Debt	277 000	170 000	281 000	317 000
Total Equity and Debt	338 000	221 000	53 000	148 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,95 %	575 %	26,32 %	−0,59 %
Debt-to-Equity Ratio	0	0,06	−0	−0
Operating Profit Margin	1,68 %	19,48 %	−3,56 %	0,78 %
Current Ratio	0,77	1,14	0,05	0,3
Quick Ratio	0,77	1,14	0,05	0,3
Equity Ratio	0,18	0,22	−4,3	−1,14
Gross Profit Margin	100 %	100 %	100 %	100 %