K.E MYRVOLD AS

0678 OSLO

Finances

Return on Equity

17,08 %

Current Ratio

6,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	488 000	1 091 000	1 190 000	1 153 000
Net Income	89 000	192 000	210 000	39 000
Total Assets	578 000	707 000	539 000	460 000
Total Equity	521 000	432 000	240 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	488 000	1 091 000	1 190 000	1 153 000
Expenditure	374 000	845 000	985 000	1 114 000
Operating Profit	114 000	247 000	205 000	39 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	114 000	246 000	205 000	39 000
Tax	25 000	54 000	−5 000	0
Net Income	89 000	192 000	210 000	39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	186 000	186 000	191 000	186 000
Total Current Assets	392 000	521 000	349 000	274 000
Total Assets	578 000	707 000	539 000	460 000
Total Retained Equity	491 000	402 000	210 000	0
Total Equity	521 000	432 000	240 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	57 000	276 000	300 000	430 000
Total Equity and Debt	578 000	707 000	539 000	460 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	488 000	1 091 000	1 190 000	1 153 000
Other Income	0	0	0	0
Revenue	488 000	1 091 000	1 190 000	1 153 000
Cost of Goods Sold	0	0	0	0
Salary Costs	314 000	727 000	839 000	1 006 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	374 000	845 000	985 000	1 114 000
Operating Profit	114 000	247 000	205 000	39 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	39 000
Net Income	89 000	192 000	210 000	39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	5 000	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	186 000	186 000	186 000	186 000
Total Fixed Assets	186 000	186 000	191 000	186 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	392 000	278 000	157 000	223 000
Total Current Assets	392 000	521 000	349 000	274 000
Total Assets	578 000	707 000	539 000	460 000
Total Equity	521 000	432 000	240 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	29 000	43 000	61 000
Unpaid Taxes	0	117 000	172 000	138 000
Dividends	0	0	0	39 000
Other Current Debt	32 000	80 000	84 000	192 000
Total Current Debt	57 000	276 000	300 000	430 000
Total Equity and Debt	578 000	707 000	539 000	460 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,08 %	44,44 %	87,5 %	130 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	23,36 %	22,64 %	17,23 %	3,38 %
Current Ratio	6,88	1,89	1,16	0,64
Quick Ratio	6,88	1,89	1,16	0,64
Equity Ratio	0,9	0,61	0,45	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %