MYRA NÆRSENTER AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

−114,44 %

Current Ratio

0,81

Debt-to-Equity Ratio

45,63

Key figures (NOK)	2022	2021	2020
Revenue	133 000	0	0
Net Income	−642 000	−108 000	−9 000
Total Assets	30 891 000	7 874 000	1 835 000
Total Equity	561 000	30 000	30 000

Income (NOK)	2022	2021	2020
Revenue	133 000	0	0
Expenditure	75 000	56 000	6 000
Operating Profit	58 000	−56 000	−6 000
Financial Income	0	0	0
Financial Costs	881 000	83 000	7 000
Financial Balance	−881 000	−83 000	−7 000
Earnings Before Tax	−824 000	−139 000	−13 000
Tax	−181 000	−31 000	−4 000
Net Income	−642 000	−108 000	−9 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	27 047 000	6 014 000	1 814 000
Total Current Assets	3 844 000	1 860 000	21 000
Total Assets	30 891 000	7 874 000	1 835 000
Total Retained Equity	0	0	0
Total Equity	561 000	30 000	30 000
Total Long-Term Debt	25 597 000	5 921 000	1 800 000
Total Current Debt	4 732 000	1 923 000	5 000
Total Equity and Debt	30 891 000	7 874 000	1 835 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	133 000	0	0
Revenue	133 000	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	34 000	0	0
Impairment	0	0	0
Expenditure	75 000	56 000	6 000
Operating Profit	58 000	−56 000	−6 000
Financial Income	0	0	0
Financial Costs	881 000	83 000	7 000
Financial Balance	−881 000	−83 000	−7 000
Dividends	0	0	0
Net Income	−642 000	−108 000	−9 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	27 047 000	6 014 000	1 814 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	27 047 000	6 014 000	1 814 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	27 047 000	6 014 000	1 814 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	860 000	927 000	3 000
Total Current Assets	3 844 000	1 860 000	21 000
Total Assets	30 891 000	7 874 000	1 835 000
Total Equity	561 000	30 000	30 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	25 597 000	5 921 000	1 800 000
Creditors	4 727 000	1 368 000	5 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	5 000	555 000	0
Total Current Debt	4 732 000	1 923 000	5 000
Total Equity and Debt	30 891 000	7 874 000	1 835 000

Financial indicators	2022	2021	2020
Return on Equity	−114,44 %	−360 %	−30 %
Debt-to-Equity Ratio	45,63	197,37	60
Operating Profit Margin	43,61 %	-	-
Current Ratio	0,81	0,97	4,2
Quick Ratio	0,81	0,97	4,2
Equity Ratio	0,02	0	0,02
Gross Profit Margin	100 %	-	-