MYRENS NITTEDAL AS

1482 NITTEDAL

Finances

Share Ownership

Return on Equity

180,02 %

Current Ratio

1,1

Debt-to-Equity Ratio

2,02

Key figures (NOK)	2022	2021	2020
Revenue	13 166 000	6 772 000	62 000
Net Income	2 054 000	130 000	38 000
Total Assets	8 405 000	6 337 000	923 000
Total Equity	1 141 000	1 087 000	807 000

Income (NOK)	2022	2021	2020
Revenue	13 166 000	6 772 000	62 000
Expenditure	10 408 000	6 545 000	15 000
Operating Profit	2 759 000	227 000	47 000
Financial Income	0	0	0
Financial Costs	124 000	61 000	0
Financial Balance	−124 000	−61 000	0
Earnings Before Tax	2 634 000	167 000	47 000
Tax	580 000	37 000	9 000
Net Income	2 054 000	130 000	38 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	2 941 000	2 969 000	300 000
Total Current Assets	5 464 000	3 367 000	623 000
Total Assets	8 405 000	6 337 000	923 000
Total Retained Equity	216 000	162 000	32 000
Total Equity	1 141 000	1 087 000	807 000
Total Long-Term Debt	2 300 000	3 046 000	15 000
Total Current Debt	4 964 000	2 204 000	101 000
Total Equity and Debt	8 405 000	6 337 000	923 000

Cash flow (NOK)	2022	2021	2020
Sales Income	2 662 000	1 658 000	62 000
Other Income	10 504 000	5 114 000	0
Revenue	13 166 000	6 772 000	62 000
Cost of Goods Sold	48 000	196 000	0
Salary Costs	5 017 000	3 344 000	0
Depreciation	347 000	220 000	0
Impairment	0	0	0
Expenditure	10 408 000	6 545 000	15 000
Operating Profit	2 759 000	227 000	47 000
Financial Income	0	0	0
Financial Costs	124 000	61 000	0
Financial Balance	−124 000	−61 000	0
Dividends	2 000 000	0	0
Net Income	2 054 000	130 000	38 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	115 000	129 000	109 000
Real Eastate	2 076 000	2 303 000	173 000
Machinery and Plant Facilities	0	0	0
Fixtures	750 000	538 000	17 000
Total Tangible Assets	2 826 000	2 841 000	190 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	2 941 000	2 969 000	300 000
Stock	154 000	0	0
Total Investments	0	0	0
Cash, Bank	4 124 000	2 235 000	600 000
Total Current Assets	5 464 000	3 367 000	623 000
Total Assets	8 405 000	6 337 000	923 000
Total Equity	1 141 000	1 087 000	807 000
Short-Term Group Debt	8 000	0	0
Total Long-Term Debt	2 300 000	3 046 000	15 000
Creditors	1 051 000	767 000	89 000
Unpaid Taxes	280 000	279 000	0
Dividends	2 000 000	0	0
Other Current Debt	1 049 000	1 159 000	12 000
Total Current Debt	4 964 000	2 204 000	101 000
Total Equity and Debt	8 405 000	6 337 000	923 000

Financial indicators	2022	2021	2020
Return on Equity	180,02 %	11,96 %	4,71 %
Debt-to-Equity Ratio	2,02	2,8	0,02
Operating Profit Margin	20,96 %	3,35 %	75,81 %
Current Ratio	1,1	1,53	6,17
Quick Ratio	1,14	1,53	6,17
Equity Ratio	0,14	0,17	0,87
Gross Profit Margin	99,64 %	97,11 %	100 %