MYRGÅRD BORETTSLAG

8200 FAUSKE

Finances

Share Ownership

Return on Equity

−1,33 %

Current Ratio

25,92

Debt-to-Equity Ratio

−1,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	777 000	743 000	630 000	609 000
Net Income	66 000	−2 035 000	129 000	151 000
Total Assets	1 728 000	1 820 000	1 574 000	1 549 000
Total Equity	−4 965 000	−5 030 000	−2 995 000	−3 114 000

Income (NOK)	2022	2021	2020	2019
Revenue	777 000	743 000	630 000	609 000
Expenditure	510 000	2 626 000	378 000	308 000
Operating Profit	267 000	−1 883 000	252 000	301 000
Financial Income	0	0	0	0
Financial Costs	202 000	152 000	123 000	150 000
Financial Balance	−202 000	−152 000	−123 000	−150 000
Earnings Before Tax	66 000	−2 035 000	129 000	151 000
Tax	0	0	0	0
Net Income	66 000	−2 035 000	129 000	151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 390 000	1 390 000	1 390 000	1 390 000
Total Current Assets	337 000	430 000	183 000	159 000
Total Assets	1 728 000	1 820 000	1 574 000	1 549 000
Total Retained Equity	−4 966 000	−5 031 000	−2 996 000	−3 115 000
Total Equity	−4 965 000	−5 030 000	−2 995 000	−3 114 000
Total Long-Term Debt	6 679 000	6 799 000	4 556 000	4 647 000
Total Current Debt	13 000	52 000	12 000	16 000
Total Equity and Debt	1 728 000	1 820 000	1 574 000	1 549 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	777 000	743 000	630 000	609 000
Revenue	777 000	743 000	630 000	609 000
Cost of Goods Sold	0	0	0	0
Salary Costs	27 000	36 000	26 000	26 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	510 000	2 626 000	378 000	308 000
Operating Profit	267 000	−1 883 000	252 000	301 000
Financial Income	0	0	0	0
Financial Costs	202 000	152 000	123 000	150 000
Financial Balance	−202 000	−152 000	−123 000	−150 000
Dividends	0	0	0	0
Net Income	66 000	−2 035 000	129 000	151 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 390 000	1 390 000	1 390 000	1 390 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 390 000	1 390 000	1 390 000	1 390 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 390 000	1 390 000	1 390 000	1 390 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	337 000	430 000	183 000	158 000
Total Current Assets	337 000	430 000	183 000	159 000
Total Assets	1 728 000	1 820 000	1 574 000	1 549 000
Total Equity	−4 965 000	−5 030 000	−2 995 000	−3 114 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 679 000	6 799 000	4 556 000	4 647 000
Creditors	6 000	13 000	12 000	9 000
Unpaid Taxes	0	2 000	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	36 000	0	7 000
Total Current Debt	13 000	52 000	12 000	16 000
Total Equity and Debt	1 728 000	1 820 000	1 574 000	1 549 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,33 %	40,46 %	−4,31 %	−4,85 %
Debt-to-Equity Ratio	−1,35	−1,35	−1,52	−1,49
Operating Profit Margin	34,36 %	−253,43 %	40 %	49,43 %
Current Ratio	25,92	8,27	15,25	9,94
Quick Ratio	25,92	8,27	15,25	9,94
Equity Ratio	−2,87	−2,76	−1,9	−2,01
Gross Profit Margin	100 %	100 %	100 %	100 %