MYRDAHL OG SVEEN AS

2010 STRØMMEN

Finances

Share Ownership

Return on Equity

169,8 %

Current Ratio

1,01

Debt-to-Equity Ratio

1,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	32 018 000	32 562 000	30 526 000	28 395 000
Net Income	1 389 000	2 405 000	2 369 000	2 430 000
Total Assets	13 939 000	15 636 000	14 559 000	10 608 000
Total Equity	818 000	817 000	817 000	3 247 000

Income (NOK)	2022	2021	2020	2019
Revenue	32 018 000	32 562 000	30 526 000	28 395 000
Expenditure	30 208 000	29 463 000	27 473 000	25 259 000
Operating Profit	1 810 000	3 099 000	3 052 000	3 135 000
Financial Income	55 000	64 000	65 000	56 000
Financial Costs	70 000	62 000	67 000	66 000
Financial Balance	−15 000	2 000	−2 000	−10 000
Earnings Before Tax	1 795 000	3 100 000	3 051 000	3 126 000
Tax	405 000	695 000	681 000	696 000
Net Income	1 389 000	2 405 000	2 369 000	2 430 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 080 000	1 719 000	2 104 000	1 881 000
Total Current Assets	11 859 000	13 917 000	12 455 000	8 727 000
Total Assets	13 939 000	15 636 000	14 559 000	10 608 000
Total Retained Equity	242 000	241 000	241 000	2 671 000
Total Equity	818 000	817 000	817 000	3 247 000
Total Long-Term Debt	1 410 000	1 142 000	1 559 000	1 250 000
Total Current Debt	11 710 000	13 677 000	12 182 000	6 111 000
Total Equity and Debt	13 939 000	15 636 000	14 559 000	10 608 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 962 000	31 785 000	30 050 000	27 919 000
Other Income	1 056 000	777 000	476 000	476 000
Revenue	32 018 000	32 562 000	30 526 000	28 395 000
Cost of Goods Sold	0	54 000	0	0
Salary Costs	22 782 000	23 075 000	21 325 000	19 122 000
Depreciation	382 000	385 000	357 000	299 000
Impairment	0	0	0	0
Expenditure	30 208 000	29 463 000	27 473 000	25 259 000
Operating Profit	1 810 000	3 099 000	3 052 000	3 135 000
Financial Income	55 000	64 000	65 000	56 000
Financial Costs	70 000	62 000	67 000	66 000
Financial Balance	−15 000	2 000	−2 000	−10 000
Dividends	1 389 000	2 405 000	2 369 000	0
Net Income	1 389 000	2 405 000	2 369 000	2 430 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	45 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 080 000	1 719 000	2 104 000	1 836 000
Total Tangible Assets	2 080 000	1 719 000	2 104 000	1 836 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 080 000	1 719 000	2 104 000	1 881 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 031 000	4 151 000	1 898 000	1 205 000
Total Current Assets	11 859 000	13 917 000	12 455 000	8 727 000
Total Assets	13 939 000	15 636 000	14 559 000	10 608 000
Total Equity	818 000	817 000	817 000	3 247 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 410 000	1 142 000	1 559 000	1 250 000
Creditors	474 000	275 000	287 000	213 000
Unpaid Taxes	3 949 000	4 065 000	3 786 000	2 293 000
Dividends	1 389 000	2 405 000	2 369 000	0
Other Current Debt	6 888 000	8 679 000	7 482 000	2 906 000
Total Current Debt	11 710 000	13 677 000	12 182 000	6 111 000
Total Equity and Debt	13 939 000	15 636 000	14 559 000	10 608 000

Financial indicators	2022	2021	2020	2019
Return on Equity	169,8 %	294,37 %	289,96 %	74,84 %
Debt-to-Equity Ratio	1,72	1,4	1,91	0,38
Operating Profit Margin	5,65 %	9,52 %	10 %	11,04 %
Current Ratio	1,01	1,02	1,02	1,43
Quick Ratio	1,01	1,02	1,02	1,43
Equity Ratio	0,06	0,05	0,06	0,31
Gross Profit Margin	100 %	99,83 %	100 %	100 %