MYKLEBUST EIENDOM AS

5179 GODVIK

Finances

Share Ownership

Return on Equity

11,11 %

Current Ratio

11,13

Debt-to-Equity Ratio

42,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	220 000	197 000	209 000	113 000
Net Income	9 000	36 000	19 000	−3 000
Total Assets	3 571 000	3 335 000	3 350 000	3 255 000
Total Equity	81 000	72 000	35 000	16 000

Income (NOK)	2022	2021	2020	2019
Revenue	220 000	197 000	209 000	113 000
Expenditure	106 000	76 000	108 000	56 000
Operating Profit	114 000	121 000	100 000	57 000
Financial Income	0	0	0	0
Financial Costs	103 000	74 000	80 000	60 000
Financial Balance	−103 000	−74 000	−80 000	−60 000
Earnings Before Tax	12 000	47 000	21 000	−3 000
Tax	3 000	10 000	1 000	0
Net Income	9 000	36 000	19 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 237 000	3 237 000	3 237 000	3 237 000
Total Current Assets	334 000	98 000	113 000	18 000
Total Assets	3 571 000	3 335 000	3 350 000	3 255 000
Total Retained Equity	51 000	42 000	16 000	−3 000
Total Equity	81 000	72 000	35 000	16 000
Total Long-Term Debt	3 460 000	3 239 000	3 307 000	3 221 000
Total Current Debt	30 000	24 000	8 000	18 000
Total Equity and Debt	3 571 000	3 335 000	3 350 000	3 255 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	220 000	197 000	209 000	113 000
Revenue	220 000	197 000	209 000	113 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	106 000	76 000	108 000	56 000
Operating Profit	114 000	121 000	100 000	57 000
Financial Income	0	0	0	0
Financial Costs	103 000	74 000	80 000	60 000
Financial Balance	−103 000	−74 000	−80 000	−60 000
Dividends	0	0	0	0
Net Income	9 000	36 000	19 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 237 000	3 237 000	3 237 000	3 237 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 237 000	3 237 000	3 237 000	3 237 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 237 000	3 237 000	3 237 000	3 237 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	334 000	98 000	113 000	18 000
Total Current Assets	334 000	98 000	113 000	18 000
Total Assets	3 571 000	3 335 000	3 350 000	3 255 000
Total Equity	81 000	72 000	35 000	16 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 460 000	3 239 000	3 307 000	3 221 000
Creditors	4 000	4 000	4 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	23 000	10 000	2 000	18 000
Total Current Debt	30 000	24 000	8 000	18 000
Total Equity and Debt	3 571 000	3 335 000	3 350 000	3 255 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,11 %	50 %	54,29 %	−18,75 %
Debt-to-Equity Ratio	42,72	44,99	94,49	201,31
Operating Profit Margin	51,82 %	61,42 %	47,85 %	50,44 %
Current Ratio	11,13	4,08	14,13	1
Quick Ratio	11,13	4,08	14,13	1
Equity Ratio	0,02	0,02	0,01	0
Gross Profit Margin	100 %	100 %	100 %	100 %