MYRSLO SKOGAVVIRKNING AS

7716 STEINKJER

Finances

Share Ownership

Return on Equity

−5,2 %

Current Ratio

1,69

Debt-to-Equity Ratio

0,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 489 000	4 616 000	3 615 000	14 829 000
Net Income	−101 000	−317 000	−1 112 000	1 410 000
Total Assets	4 198 000	4 418 000	3 536 000	4 832 000
Total Equity	1 941 000	2 042 000	2 359 000	3 471 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 489 000	4 616 000	3 615 000	14 829 000
Expenditure	5 573 000	4 985 000	5 031 000	13 012 000
Operating Profit	−84 000	−370 000	−1 416 000	1 818 000
Financial Income	3 000	3 000	3 000	4 000
Financial Costs	48 000	39 000	12 000	8 000
Financial Balance	−45 000	−36 000	−9 000	−4 000
Earnings Before Tax	−130 000	−406 000	−1 425 000	1 813 000
Tax	−29 000	−89 000	−313 000	403 000
Net Income	−101 000	−317 000	−1 112 000	1 410 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 126 000	2 889 000	2 627 000	3 267 000
Total Current Assets	2 072 000	1 530 000	909 000	1 565 000
Total Assets	4 198 000	4 418 000	3 536 000	4 832 000
Total Retained Equity	1 841 000	1 942 000	2 259 000	3 371 000
Total Equity	1 941 000	2 042 000	2 359 000	3 471 000
Total Long-Term Debt	1 030 000	91 000	179 000	230 000
Total Current Debt	1 228 000	2 286 000	998 000	1 131 000
Total Equity and Debt	4 198 000	4 418 000	3 536 000	4 832 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 489 000	4 575 000	3 615 000	4 209 000
Other Income	0	41 000	0	10 620 000
Revenue	5 489 000	4 616 000	3 615 000	14 829 000
Cost of Goods Sold	0	2 000	8 000	6 051 000
Salary Costs	1 814 000	1 775 000	1 992 000	2 180 000
Depreciation	174 000	136 000	98 000	75 000
Impairment	0	0	0	0
Expenditure	5 573 000	4 985 000	5 031 000	13 012 000
Operating Profit	−84 000	−370 000	−1 416 000	1 818 000
Financial Income	3 000	3 000	3 000	4 000
Financial Costs	48 000	39 000	12 000	8 000
Financial Balance	−45 000	−36 000	−9 000	−4 000
Dividends	0	0	0	0
Net Income	−101 000	−317 000	−1 112 000	1 410 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	90 000	136 000	181 000	181 000
Fixtures	915 000	1 044 000	149 000	201 000
Total Tangible Assets	1 005 000	1 179 000	330 000	382 000
Total Fiancial Fixed Assets	1 121 000	1 709 000	2 297 000	2 886 000
Total Fixed Assets	2 126 000	2 889 000	2 627 000	3 267 000
Stock	68 000	86 000	56 000	71 000
Total Investments	0	0	0	0
Cash, Bank	1 031 000	863 000	86 000	1 045 000
Total Current Assets	2 072 000	1 530 000	909 000	1 565 000
Total Assets	4 198 000	4 418 000	3 536 000	4 832 000
Total Equity	1 941 000	2 042 000	2 359 000	3 471 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 030 000	91 000	179 000	230 000
Creditors	342 000	448 000	160 000	192 000
Unpaid Taxes	373 000	1 335 000	388 000	270 000
Dividends	0	0	0	0
Other Current Debt	513 000	504 000	451 000	407 000
Total Current Debt	1 228 000	2 286 000	998 000	1 131 000
Total Equity and Debt	4 198 000	4 418 000	3 536 000	4 832 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,2 %	−15,52 %	−47,14 %	40,62 %
Debt-to-Equity Ratio	0,53	0,04	0,08	0,07
Operating Profit Margin	−1,53 %	−8,02 %	−39,17 %	12,26 %
Current Ratio	1,69	0,67	0,91	1,38
Quick Ratio	1,79	0,7	0,96	1,48
Equity Ratio	0,46	0,46	0,67	0,72
Gross Profit Margin	100 %	99,96 %	99,78 %	59,19 %