BRØDRENE MYRSETH AS

5226 NESTTUN

Finances

Share Ownership

Return on Equity

45,45 %

Current Ratio

0,05

Debt-to-Equity Ratio

−2,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	123 000	117 000	83 000	211 000
Net Income	−15 000	−32 000	−29 000	−18 000
Total Assets	138 000	198 000	270 000	114 000
Total Equity	−33 000	−18 000	14 000	43 000

Income (NOK)	2022	2021	2020	2019
Revenue	123 000	117 000	83 000	211 000
Expenditure	138 000	155 000	112 000	229 000
Operating Profit	−14 000	−39 000	−30 000	−18 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	−15 000	−39 000	−29 000	−18 000
Tax	0	−7 000	0	0
Net Income	−15 000	−32 000	−29 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	134 000	187 000	249 000	57 000
Total Current Assets	4 000	11 000	21 000	57 000
Total Assets	138 000	198 000	270 000	114 000
Total Retained Equity	−63 000	−48 000	−16 000	13 000
Total Equity	−33 000	−18 000	14 000	43 000
Total Long-Term Debt	85 000	140 000	180 000	0
Total Current Debt	86 000	76 000	76 000	71 000
Total Equity and Debt	138 000	198 000	270 000	114 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	123 000	117 000	83 000	211 000
Other Income	0	0	0	0
Revenue	123 000	117 000	83 000	211 000
Cost of Goods Sold	16 000	5 000	8 000	12 000
Salary Costs	0	0	0	0
Depreciation	53 000	62 000	26 000	25 000
Impairment	0	0	0	0
Expenditure	138 000	155 000	112 000	229 000
Operating Profit	−14 000	−39 000	−30 000	−18 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	−15 000	−32 000	−29 000	−18 000

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	38 000	38 000	38 000	0
Fixtures	96 000	149 000	211 000	57 000
Total Tangible Assets	134 000	187 000	249 000	57 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	134 000	187 000	249 000	57 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	10 000	3 000	34 000
Total Current Assets	4 000	11 000	21 000	57 000
Total Assets	138 000	198 000	270 000	114 000
Total Equity	−33 000	−18 000	14 000	43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	85 000	140 000	180 000	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	86 000	76 000	76 000	71 000
Total Current Debt	86 000	76 000	76 000	71 000
Total Equity and Debt	138 000	198 000	270 000	114 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,45 %	177,78 %	−207,14 %	−41,86 %
Debt-to-Equity Ratio	−2,58	−7,78	12,86	0
Operating Profit Margin	−11,38 %	−33,33 %	−36,14 %	−8,53 %
Current Ratio	0,05	0,14	0,28	0,8
Quick Ratio	0,05	0,14	0,28	0,8
Equity Ratio	−0,24	−0,09	0,05	0,38
Gross Profit Margin	86,99 %	95,73 %	90,36 %	94,31 %