MYRVANGVEIEN 1 AS

2040 KLØFTA

Finances

Share Ownership

Return on Equity

9,25 %

Current Ratio

1,33

Debt-to-Equity Ratio

61,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 001 000	2 947 000	2 353 000	1 535 000
Net Income	36 000	125 000	43 000	86 000
Total Assets	25 069 000	24 966 000	27 755 000	24 398 000
Total Equity	389 000	353 000	228 000	186 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 001 000	2 947 000	2 353 000	1 535 000
Expenditure	1 391 000	1 418 000	1 025 000	726 000
Operating Profit	1 610 000	1 529 000	1 328 000	810 000
Financial Income	0	0	0	0
Financial Costs	1 564 000	1 369 000	1 273 000	700 000
Financial Balance	−1 564 000	−1 369 000	−1 273 000	−700 000
Earnings Before Tax	46 000	160 000	55 000	110 000
Tax	10 000	35 000	12 000	24 000
Net Income	36 000	125 000	43 000	86 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 247 000	24 229 000	26 966 000	23 411 000
Total Current Assets	822 000	736 000	789 000	987 000
Total Assets	25 069 000	24 966 000	27 755 000	24 398 000
Total Retained Equity	289 000	253 000	128 000	86 000
Total Equity	389 000	353 000	228 000	186 000
Total Long-Term Debt	24 060 000	24 228 000	26 875 000	20 825 000
Total Current Debt	620 000	385 000	651 000	3 387 000
Total Equity and Debt	25 069 000	24 966 000	27 755 000	24 398 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 767 000	2 624 000	0	1 535 000
Other Income	234 000	322 000	2 353 000	0
Revenue	3 001 000	2 947 000	2 353 000	1 535 000
Cost of Goods Sold	0	0	0	3 000
Salary Costs	0	0	0	0
Depreciation	1 080 000	1 147 000	808 000	168 000
Impairment	0	0	0	0
Expenditure	1 391 000	1 418 000	1 025 000	726 000
Operating Profit	1 610 000	1 529 000	1 328 000	810 000
Financial Income	0	0	0	0
Financial Costs	1 564 000	1 369 000	1 273 000	700 000
Financial Balance	−1 564 000	−1 369 000	−1 273 000	−700 000
Dividends	0	0	0	0
Net Income	36 000	125 000	43 000	86 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 895 000	22 450 000	23 008 000	23 411 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 353 000	1 779 000	3 958 000	0
Total Tangible Assets	24 247 000	24 229 000	26 966 000	23 411 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 247 000	24 229 000	26 966 000	23 411 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	166 000	607 000	22 000	562 000
Total Current Assets	822 000	736 000	789 000	987 000
Total Assets	25 069 000	24 966 000	27 755 000	24 398 000
Total Equity	389 000	353 000	228 000	186 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 060 000	24 228 000	26 875 000	20 825 000
Creditors	104 000	39 000	651 000	379 000
Unpaid Taxes	125 000	345 000	0	8 000
Dividends	0	0	0	0
Other Current Debt	345 000	0	0	3 000 000
Total Current Debt	620 000	385 000	651 000	3 387 000
Total Equity and Debt	25 069 000	24 966 000	27 755 000	24 398 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,25 %	35,41 %	18,86 %	46,24 %
Debt-to-Equity Ratio	61,85	68,63	117,87	111,96
Operating Profit Margin	53,65 %	51,88 %	56,44 %	52,77 %
Current Ratio	1,33	1,91	1,21	0,29
Quick Ratio	1,33	1,91	1,21	0,29
Equity Ratio	0,02	0,01	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	99,8 %