MYREHAGEN BORETTSLAG

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

48,26 %

Current Ratio

11,26

Debt-to-Equity Ratio

11,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 513 000	8 964 000	8 272 000	8 442 000
Net Income	2 374 000	−9 729 000	2 168 000	2 247 000
Total Assets	60 283 000	59 725 000	60 732 000	59 629 000
Total Equity	4 919 000	2 544 000	12 274 000	10 106 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 513 000	8 964 000	8 272 000	8 442 000
Expenditure	5 960 000	17 900 000	5 217 000	5 154 000
Operating Profit	3 552 000	−8 937 000	3 055 000	3 288 000
Financial Income	54 000	47 000	58 000	86 000
Financial Costs	1 231 000	840 000	945 000	1 127 000
Financial Balance	−1 177 000	−793 000	−887 000	−1 041 000
Earnings Before Tax	2 374 000	−9 729 000	2 168 000	2 247 000
Tax	0	0	0	0
Net Income	2 374 000	−9 729 000	2 168 000	2 247 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 941 000	52 975 000	51 530 000	51 285 000
Total Current Assets	7 342 000	6 750 000	9 202 000	8 344 000
Total Assets	60 283 000	59 725 000	60 732 000	59 629 000
Total Retained Equity	4 905 000	2 530 000	12 259 000	10 092 000
Total Equity	4 919 000	2 544 000	12 274 000	10 106 000
Total Long-Term Debt	54 712 000	56 472 000	47 589 000	49 306 000
Total Current Debt	652 000	709 000	869 000	218 000
Total Equity and Debt	60 283 000	59 725 000	60 732 000	59 629 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 513 000	8 964 000	8 272 000	8 442 000
Revenue	9 513 000	8 964 000	8 272 000	8 442 000
Cost of Goods Sold	0	0	0	0
Salary Costs	297 000	391 000	282 000	283 000
Depreciation	221 000	13 000	13 000	13 000
Impairment	0	0	0	0
Expenditure	5 960 000	17 900 000	5 217 000	5 154 000
Operating Profit	3 552 000	−8 937 000	3 055 000	3 288 000
Financial Income	54 000	47 000	58 000	86 000
Financial Costs	1 231 000	840 000	945 000	1 127 000
Financial Balance	−1 177 000	−793 000	−887 000	−1 041 000
Dividends	0	0	0	0
Net Income	2 374 000	−9 729 000	2 168 000	2 247 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	51 457 000	51 457 000	51 457 000	51 198 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 477 000	1 511 000	66 000	79 000
Total Tangible Assets	52 934 000	52 968 000	51 523 000	51 277 000
Total Fiancial Fixed Assets	7 000	7 000	7 000	7 000
Total Fixed Assets	52 941 000	52 975 000	51 530 000	51 285 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 988 000	5 721 000	8 847 000	8 126 000
Total Current Assets	7 342 000	6 750 000	9 202 000	8 344 000
Total Assets	60 283 000	59 725 000	60 732 000	59 629 000
Total Equity	4 919 000	2 544 000	12 274 000	10 106 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	54 712 000	56 472 000	47 589 000	49 306 000
Creditors	462 000	378 000	767 000	67 000
Unpaid Taxes	0	39 000	1 000	2 000
Dividends	0	0	0	0
Other Current Debt	190 000	292 000	100 000	148 000
Total Current Debt	652 000	709 000	869 000	218 000
Total Equity and Debt	60 283 000	59 725 000	60 732 000	59 629 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,26 %	−382,43 %	17,66 %	22,23 %
Debt-to-Equity Ratio	11,12	22,2	3,88	4,88
Operating Profit Margin	37,34 %	−99,7 %	36,93 %	38,95 %
Current Ratio	11,26	9,52	10,59	38,28
Quick Ratio	11,26	9,52	10,59	38,28
Equity Ratio	0,08	0,04	0,2	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %