MYRABAKKEN 12 AS

6413 MOLDE

Finances

Share Ownership

Return on Equity

5,32 %

Current Ratio

7,5

Debt-to-Equity Ratio

3,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	515 000	569 000	450 000	193 000
Net Income	70 000	115 000	72 000	−264 000
Total Assets	5 755 000	6 383 000	6 111 000	5 928 000
Total Equity	1 317 000	1 247 000	1 132 000	1 060 000

Income (NOK)	2022	2021	2020	2019
Revenue	515 000	569 000	450 000	193 000
Expenditure	287 000	272 000	218 000	301 000
Operating Profit	229 000	297 000	232 000	−107 000
Financial Income	0	0	0	0
Financial Costs	114 000	124 000	140 000	232 000
Financial Balance	−114 000	−124 000	−140 000	−232 000
Earnings Before Tax	115 000	173 000	92 000	−339 000
Tax	45 000	58 000	20 000	−75 000
Net Income	70 000	115 000	72 000	−264 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 305 000	5 395 000	5 485 000	5 485 000
Total Current Assets	450 000	988 000	626 000	443 000
Total Assets	5 755 000	6 383 000	6 111 000	5 928 000
Total Retained Equity	287 000	217 000	102 000	30 000
Total Equity	1 317 000	1 247 000	1 132 000	1 060 000
Total Long-Term Debt	4 378 000	5 064 000	4 941 000	4 840 000
Total Current Debt	60 000	71 000	38 000	27 000
Total Equity and Debt	5 755 000	6 383 000	6 111 000	5 928 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	515 000	569 000	450 000	193 000
Revenue	515 000	569 000	450 000	193 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	90 000	90 000	0	0
Impairment	0	0	0	0
Expenditure	287 000	272 000	218 000	301 000
Operating Profit	229 000	297 000	232 000	−107 000
Financial Income	0	0	0	0
Financial Costs	114 000	124 000	140 000	232 000
Financial Balance	−114 000	−124 000	−140 000	−232 000
Dividends	0	0	0	0
Net Income	70 000	115 000	72 000	−264 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 305 000	5 395 000	5 485 000	5 485 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 305 000	5 395 000	5 485 000	5 485 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 305 000	5 395 000	5 485 000	5 485 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	401 000	929 000	559 000	0
Total Current Assets	450 000	988 000	626 000	443 000
Total Assets	5 755 000	6 383 000	6 111 000	5 928 000
Total Equity	1 317 000	1 247 000	1 132 000	1 060 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 378 000	5 064 000	4 941 000	4 840 000
Creditors	15 000	13 000	18 000	11 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	7 000
Total Current Debt	60 000	71 000	38 000	27 000
Total Equity and Debt	5 755 000	6 383 000	6 111 000	5 928 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,32 %	9,22 %	6,36 %	−24,91 %
Debt-to-Equity Ratio	3,32	4,06	4,36	4,57
Operating Profit Margin	44,47 %	52,2 %	51,56 %	−55,44 %
Current Ratio	7,5	13,92	16,47	16,41
Quick Ratio	7,5	13,92	16,47	16,41
Equity Ratio	0,23	0,2	0,19	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %