MYRÅSVEIEN BORETTSLAG

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

9,34 %

Current Ratio

Debt-to-Equity Ratio

1,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	450 000	432 000	436 000	416 000
Net Income	85 000	13 000	117 000	54 000
Total Assets	2 540 000	2 486 000	2 518 000	2 478 000
Total Equity	910 000	826 000	813 000	696 000

Income (NOK)	2022	2021	2020	2019
Revenue	450 000	432 000	436 000	416 000
Expenditure	326 000	393 000	286 000	321 000
Operating Profit	124 000	39 000	150 000	95 000
Financial Income	6 000	4 000	4 000	4 000
Financial Costs	45 000	30 000	37 000	45 000
Financial Balance	−39 000	−26 000	−33 000	−41 000
Earnings Before Tax	85 000	13 000	117 000	54 000
Tax	0	0	0	0
Net Income	85 000	13 000	117 000	54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 253 000	2 257 000	2 270 000	2 263 000
Total Current Assets	288 000	229 000	247 000	216 000
Total Assets	2 540 000	2 486 000	2 518 000	2 478 000
Total Retained Equity	910 000	825 000	812 000	695 000
Total Equity	910 000	826 000	813 000	696 000
Total Long-Term Debt	1 618 000	1 653 000	1 701 000	1 745 000
Total Current Debt	12 000	8 000	4 000	37 000
Total Equity and Debt	2 540 000	2 486 000	2 518 000	2 478 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	450 000	432 000	436 000	416 000
Revenue	450 000	432 000	436 000	416 000
Cost of Goods Sold	0	0	0	0
Salary Costs	47 000	45 000	26 000	39 000
Depreciation	13 000	13 000	12 000	11 000
Impairment	0	0	0	0
Expenditure	326 000	393 000	286 000	321 000
Operating Profit	124 000	39 000	150 000	95 000
Financial Income	6 000	4 000	4 000	4 000
Financial Costs	45 000	30 000	37 000	45 000
Financial Balance	−39 000	−26 000	−33 000	−41 000
Dividends	0	0	0	0
Net Income	85 000	13 000	117 000	54 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 177 000	2 177 000	2 177 000	2 177 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	67 000	80 000	94 000	86 000
Total Tangible Assets	2 244 000	2 257 000	2 270 000	2 263 000
Total Fiancial Fixed Assets	9 000	0	0	0
Total Fixed Assets	2 253 000	2 257 000	2 270 000	2 263 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	277 000	216 000	239 000	176 000
Total Current Assets	288 000	229 000	247 000	216 000
Total Assets	2 540 000	2 486 000	2 518 000	2 478 000
Total Equity	910 000	826 000	813 000	696 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 618 000	1 653 000	1 701 000	1 745 000
Creditors	1 000	0	3 000	33 000
Unpaid Taxes	4 000	0	0	2 000
Dividends	0	0	0	0
Other Current Debt	8 000	7 000	1 000	2 000
Total Current Debt	12 000	8 000	4 000	37 000
Total Equity and Debt	2 540 000	2 486 000	2 518 000	2 478 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,34 %	1,57 %	14,39 %	7,76 %
Debt-to-Equity Ratio	1,78	2	2,09	2,51
Operating Profit Margin	27,56 %	9,03 %	34,4 %	22,84 %
Current Ratio	24	28,63	61,75	5,84
Quick Ratio	24	28,63	61,75	5,84
Equity Ratio	0,36	0,33	0,32	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %