BERGSPRENGNING OG ANLEGG AS

5957 MYKING

Finances

Share Ownership

Return on Equity

50 %

Current Ratio

1,28

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	983 000	1 118 000	196 000	1 659 000
Net Income	145 000	46 000	−85 000	−23 000
Total Assets	439 000	515 000	432 000	660 000
Total Equity	290 000	145 000	100 000	184 000

Income (NOK)	2022	2021	2020	2019
Revenue	983 000	1 118 000	196 000	1 659 000
Expenditure	796 000	1 061 000	267 000	1 667 000
Operating Profit	187 000	58 000	−71 000	−8 000
Financial Income	0	0	0	0
Financial Costs	11 000	13 000	14 000	15 000
Financial Balance	−11 000	−13 000	−14 000	−15 000
Earnings Before Tax	176 000	46 000	−85 000	−23 000
Tax	32 000	0	0	0
Net Income	145 000	46 000	−85 000	−23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	249 000	320 000	200 000	380 000
Total Current Assets	190 000	195 000	232 000	280 000
Total Assets	439 000	515 000	432 000	660 000
Total Retained Equity	260 000	115 000	70 000	154 000
Total Equity	290 000	145 000	100 000	184 000
Total Long-Term Debt	0	225 000	183 000	269 000
Total Current Debt	149 000	145 000	150 000	207 000
Total Equity and Debt	439 000	515 000	432 000	660 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	983 000	1 118 000	279 000	1 588 000
Other Income	0	0	−83 000	71 000
Revenue	983 000	1 118 000	196 000	1 659 000
Cost of Goods Sold	40 000	258 000	2 000	397 000
Salary Costs	421 000	464 000	81 000	698 000
Depreciation	70 000	47 000	50 000	103 000
Impairment	0	0	0	0
Expenditure	796 000	1 061 000	267 000	1 667 000
Operating Profit	187 000	58 000	−71 000	−8 000
Financial Income	0	0	0	0
Financial Costs	11 000	13 000	14 000	15 000
Financial Balance	−11 000	−13 000	−14 000	−15 000
Dividends	0	0	0	0
Net Income	145 000	46 000	−85 000	−23 000

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	249 000	320 000	200 000	380 000
Total Tangible Assets	249 000	320 000	200 000	380 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	249 000	320 000	200 000	380 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	103 000	90 000	7 000	102 000
Total Current Assets	190 000	195 000	232 000	280 000
Total Assets	439 000	515 000	432 000	660 000
Total Equity	290 000	145 000	100 000	184 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	225 000	183 000	269 000
Creditors	37 000	41 000	6 000	15 000
Unpaid Taxes	41 000	41 000	47 000	104 000
Dividends	0	0	0	0
Other Current Debt	39 000	63 000	98 000	88 000
Total Current Debt	149 000	145 000	150 000	207 000
Total Equity and Debt	439 000	515 000	432 000	660 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50 %	31,72 %	−85 %	−12,5 %
Debt-to-Equity Ratio	0	1,55	1,83	1,46
Operating Profit Margin	19,02 %	5,19 %	−36,22 %	−0,48 %
Current Ratio	1,28	1,34	1,55	1,35
Quick Ratio	1,28	1,34	1,55	1,35
Equity Ratio	0,66	0,28	0,23	0,28
Gross Profit Margin	95,93 %	76,92 %	98,98 %	76,07 %