MYRFARET 2 AS

0380 OSLO

Finances

Share Ownership

Return on Equity

2,71 %

Current Ratio

2,45

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	464 000	342 000
Net Income	95 000	3 000	−15 000	30 000
Total Assets	5 517 000	5 336 000	5 179 000	5 366 000
Total Equity	3 504 000	3 507 000	3 517 000	3 565 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	464 000	342 000
Expenditure	299 000	442 000	447 000	243 000
Operating Profit	182 000	38 000	17 000	99 000
Financial Income	8 000	3 000	3 000	10 000
Financial Costs	67 000	38 000	39 000	70 000
Financial Balance	−59 000	−35 000	−36 000	−60 000
Earnings Before Tax	122 000	3 000	−19 000	39 000
Tax	27 000	1 000	−4 000	9 000
Net Income	95 000	3 000	−15 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 964 000	5 062 000	5 173 000	5 308 000
Total Current Assets	553 000	274 000	6 000	59 000
Total Assets	5 517 000	5 336 000	5 179 000	5 366 000
Total Retained Equity	−1 000	2 000	12 000	60 000
Total Equity	3 504 000	3 507 000	3 517 000	3 565 000
Total Long-Term Debt	1 787 000	1 610 000	1 442 000	1 366 000
Total Current Debt	226 000	218 000	219 000	435 000
Total Equity and Debt	5 517 000	5 336 000	5 179 000	5 366 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	480 000	480 000	0	342 000
Other Income	0	0	464 000	0
Revenue	480 000	480 000	464 000	342 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	98 000	111 000	112 000	119 000
Impairment	0	0	0	0
Expenditure	299 000	442 000	447 000	243 000
Operating Profit	182 000	38 000	17 000	99 000
Financial Income	8 000	3 000	3 000	10 000
Financial Costs	67 000	38 000	39 000	70 000
Financial Balance	−59 000	−35 000	−36 000	−60 000
Dividends	0	0	0	0
Net Income	95 000	3 000	−15 000	30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 964 000	5 062 000	5 173 000	5 308 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 964 000	5 062 000	5 173 000	5 308 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 964 000	5 062 000	5 173 000	5 308 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	6 000	7 000
Total Current Assets	553 000	274 000	6 000	59 000
Total Assets	5 517 000	5 336 000	5 179 000	5 366 000
Total Equity	3 504 000	3 507 000	3 517 000	3 565 000
Short-Term Group Debt	126 000	16 000	12 000	0
Total Long-Term Debt	1 787 000	1 610 000	1 442 000	1 366 000
Creditors	100 000	182 000	189 000	10 000
Unpaid Taxes	0	20 000	17 000	13 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	411 000
Total Current Debt	226 000	218 000	219 000	435 000
Total Equity and Debt	5 517 000	5 336 000	5 179 000	5 366 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,71 %	0,09 %	−0,43 %	0,84 %
Debt-to-Equity Ratio	0,51	0,46	0,41	0,38
Operating Profit Margin	37,92 %	7,92 %	3,66 %	28,95 %
Current Ratio	2,45	1,26	0,03	0,14
Quick Ratio	2,45	1,26	0,03	0,14
Equity Ratio	0,64	0,66	0,68	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %