CAMP MYRVOLD AS

0655 OSLO

Finances

Return on Equity

15,27 %

Current Ratio

7,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 565 000	4 781 000	4 614 000	3 821 000
Net Income	1 874 000	4 475 000	3 227 000	2 267 000
Total Assets	14 042 000	13 242 000	7 155 000	4 141 000
Total Equity	12 269 000	10 395 000	5 919 000	3 042 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 565 000	4 781 000	4 614 000	3 821 000
Expenditure	2 373 000	2 186 000	1 245 000	883 000
Operating Profit	3 192 000	2 595 000	3 370 000	2 939 000
Financial Income	−750 000	2 888 000	601 000	1 000
Financial Costs	−135 000	436 000	0	32 000
Financial Balance	−615 000	2 452 000	601 000	−31 000
Earnings Before Tax	2 576 000	5 047 000	3 971 000	2 908 000
Tax	702 000	572 000	744 000	641 000
Net Income	1 874 000	4 475 000	3 227 000	2 267 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	984 000	384 000	310 000	2 792 000
Total Current Assets	13 057 000	12 858 000	6 845 000	1 348 000
Total Assets	14 042 000	13 242 000	7 155 000	4 141 000
Total Retained Equity	12 239 000	10 365 000	5 889 000	3 012 000
Total Equity	12 269 000	10 395 000	5 919 000	3 042 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 773 000	2 848 000	1 236 000	1 099 000
Total Equity and Debt	14 042 000	13 242 000	7 155 000	4 141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 563 000	4 781 000	4 604 000	3 821 000
Other Income	2 000	1 000	11 000	0
Revenue	5 565 000	4 781 000	4 614 000	3 821 000
Cost of Goods Sold	1 741 000	1 610 000	1 091 000	713 000
Salary Costs	458 000	481 000	25 000	18 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 373 000	2 186 000	1 245 000	883 000
Operating Profit	3 192 000	2 595 000	3 370 000	2 939 000
Financial Income	−750 000	2 888 000	601 000	1 000
Financial Costs	−135 000	436 000	0	32 000
Financial Balance	−615 000	2 452 000	601 000	−31 000
Dividends	0	0	350 000	0
Net Income	1 874 000	4 475 000	3 227 000	2 267 000

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	984 000	384 000	310 000	2 792 000
Total Fixed Assets	984 000	384 000	310 000	2 792 000
Stock	0	0	0	0
Total Investments	11 028 000	11 643 000	5 773 000	0
Cash, Bank	1 631 000	970 000	489 000	627 000
Total Current Assets	13 057 000	12 858 000	6 845 000	1 348 000
Total Assets	14 042 000	13 242 000	7 155 000	4 141 000
Total Equity	12 269 000	10 395 000	5 919 000	3 042 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	115 000	18 000	1 000	1 000
Unpaid Taxes	29 000	182 000	2 000	0
Dividends	0	0	350 000	0
Other Current Debt	927 000	2 075 000	140 000	137 000
Total Current Debt	1 773 000	2 848 000	1 236 000	1 099 000
Total Equity and Debt	14 042 000	13 242 000	7 155 000	4 141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,27 %	43,05 %	54,52 %	74,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	57,36 %	54,28 %	73,04 %	76,92 %
Current Ratio	7,36	4,51	5,54	1,23
Quick Ratio	7,36	4,51	5,54	1,23
Equity Ratio	0,87	0,79	0,83	0,73
Gross Profit Margin	68,72 %	66,33 %	76,35 %	81,34 %