MYRULL MEDIA AS

1450 NESODDTANGEN

Finances

Share Ownership

Return on Equity

27,86 %

Current Ratio

4,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	122 000	1 243 000	42 000	8 000
Net Income	39 000	863 000	9 000	4 000
Total Assets	171 000	1 203 000	42 000	36 000
Total Equity	140 000	102 000	39 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	122 000	1 243 000	42 000	8 000
Expenditure	66 000	136 000	30 000	2 000
Operating Profit	56 000	1 108 000	12 000	6 000
Financial Income	0	0	0	0
Financial Costs	2 000	2 000	0	0
Financial Balance	−2 000	−2 000	0	0
Earnings Before Tax	54 000	1 106 000	11 000	6 000
Tax	16 000	243 000	3 000	1 000
Net Income	39 000	863 000	9 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	49 000	92 000	0	0
Total Current Assets	122 000	1 111 000	42 000	36 000
Total Assets	171 000	1 203 000	42 000	36 000
Total Retained Equity	110 000	72 000	9 000	0
Total Equity	140 000	102 000	39 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	30 000	1 102 000	3 000	6 000
Total Equity and Debt	171 000	1 203 000	42 000	36 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	122 000	1 243 000	42 000	8 000
Other Income	0	0	0	0
Revenue	122 000	1 243 000	42 000	8 000
Cost of Goods Sold	1 000	4 000	0	0
Salary Costs	0	0	0	0
Depreciation	43 000	38 000	0	0
Impairment	0	0	0	0
Expenditure	66 000	136 000	30 000	2 000
Operating Profit	56 000	1 108 000	12 000	6 000
Financial Income	0	0	0	0
Financial Costs	2 000	2 000	0	0
Financial Balance	−2 000	−2 000	0	0
Dividends	0	800 000	0	0
Net Income	39 000	863 000	9 000	4 000

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	49 000	92 000	0	0
Total Tangible Assets	49 000	92 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	49 000	92 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	122 000	845 000	42 000	36 000
Total Current Assets	122 000	1 111 000	42 000	36 000
Total Assets	171 000	1 203 000	42 000	36 000
Total Equity	140 000	102 000	39 000	30 000
Short-Term Group Debt	0	0	0	6 000
Total Long-Term Debt	0	0	0	0
Creditors	1 000	12 000	1 000	0
Unpaid Taxes	0	46 000	0	0
Dividends	0	800 000	0	0
Other Current Debt	13 000	0	0	0
Total Current Debt	30 000	1 102 000	3 000	6 000
Total Equity and Debt	171 000	1 203 000	42 000	36 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,86 %	846,08 %	23,08 %	13,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	45,9 %	89,14 %	28,57 %	75 %
Current Ratio	4,07	1,01	14	6
Quick Ratio	4,07	1,01	14	6
Equity Ratio	0,82	0,08	0,93	0,83
Gross Profit Margin	99,18 %	99,68 %	100 %	100 %