MYRMEL BYGG AS

6590 TUSTNA

Finances

Share Ownership

Return on Equity

56,94 %

Current Ratio

2,34

Debt-to-Equity Ratio

1,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 302 000	1 339 000	1 794 000	238 000
Net Income	160 000	−128 000	97 000	131 000
Total Assets	983 000	717 000	989 000	280 000
Total Equity	281 000	120 000	248 000	151 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 302 000	1 339 000	1 794 000	238 000
Expenditure	2 072 000	1 488 000	1 653 000	70 000
Operating Profit	230 000	−150 000	140 000	167 000
Financial Income	0	0	0	0
Financial Costs	25 000	13 000	15 000	0
Financial Balance	−25 000	−13 000	−15 000	0
Earnings Before Tax	205 000	−163 000	125 000	167 000
Tax	45 000	−36 000	28 000	35 000
Net Income	160 000	−128 000	97 000	131 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	416 000	394 000	437 000	0
Total Current Assets	567 000	322 000	552 000	280 000
Total Assets	983 000	717 000	989 000	280 000
Total Retained Equity	261 000	100 000	228 000	131 000
Total Equity	281 000	120 000	248 000	151 000
Total Long-Term Debt	460 000	385 000	460 000	0
Total Current Debt	242 000	211 000	281 000	129 000
Total Equity and Debt	983 000	717 000	989 000	280 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 302 000	1 339 000	1 794 000	238 000
Other Income	0	0	0	0
Revenue	2 302 000	1 339 000	1 794 000	238 000
Cost of Goods Sold	861 000	350 000	90 000	2 000
Salary Costs	749 000	864 000	1 152 000	64 000
Depreciation	84 000	70 000	60 000	0
Impairment	0	0	0	0
Expenditure	2 072 000	1 488 000	1 653 000	70 000
Operating Profit	230 000	−150 000	140 000	167 000
Financial Income	0	0	0	0
Financial Costs	25 000	13 000	15 000	0
Financial Balance	−25 000	−13 000	−15 000	0
Dividends	0	0	0	0
Net Income	160 000	−128 000	97 000	131 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	27 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	416 000	367 000	437 000	0
Total Tangible Assets	416 000	367 000	437 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	416 000	394 000	437 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	390 000	316 000	336 000	280 000
Total Current Assets	567 000	322 000	552 000	280 000
Total Assets	983 000	717 000	989 000	280 000
Total Equity	281 000	120 000	248 000	151 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	460 000	385 000	460 000	0
Creditors	72 000	45 000	24 000	3 000
Unpaid Taxes	36 000	40 000	100 000	80 000
Dividends	0	0	0	0
Other Current Debt	133 000	126 000	137 000	10 000
Total Current Debt	242 000	211 000	281 000	129 000
Total Equity and Debt	983 000	717 000	989 000	280 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,94 %	−106,67 %	39,11 %	86,75 %
Debt-to-Equity Ratio	1,64	3,21	1,85	0
Operating Profit Margin	9,99 %	−11,2 %	7,8 %	70,17 %
Current Ratio	2,34	1,53	1,96	2,17
Quick Ratio	2,34	1,53	1,96	2,17
Equity Ratio	0,29	0,17	0,25	0,54
Gross Profit Margin	62,6 %	73,86 %	94,98 %	99,16 %