MYRBAKK EIENDOM AS

9008 TROMSØ

Finances

Return on Equity

−2,28 %

Current Ratio

155,29

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 000	65 000	1 601 000	404 000
Net Income	−740 000	1 159 000	4 866 000	4 740 000
Total Assets	35 564 000	37 004 000	36 944 000	33 013 000
Total Equity	32 466 000	33 206 000	32 047 000	27 182 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 000	65 000	1 601 000	404 000
Expenditure	3 330 000	1 559 000	1 416 000	1 617 000
Operating Profit	−3 313 000	−1 494 000	185 000	−1 213 000
Financial Income	3 342 000	4 360 000	5 530 000	5 981 000
Financial Costs	769 000	1 003 000	822 000	305 000
Financial Balance	2 573 000	3 357 000	4 708 000	5 676 000
Earnings Before Tax	−740 000	1 863 000	4 893 000	4 464 000
Tax	0	704 000	28 000	−276 000
Net Income	−740 000	1 159 000	4 866 000	4 740 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 531 000	12 936 000	8 714 000	14 631 000
Total Current Assets	20 033 000	24 068 000	28 230 000	18 382 000
Total Assets	35 564 000	37 004 000	36 944 000	33 013 000
Total Retained Equity	32 299 000	33 039 000	31 880 000	27 015 000
Total Equity	32 466 000	33 206 000	32 047 000	27 182 000
Total Long-Term Debt	2 969 000	3 634 000	4 750 000	5 666 000
Total Current Debt	129 000	164 000	147 000	165 000
Total Equity and Debt	35 564 000	37 004 000	36 944 000	33 013 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 000	65 000	1 601 000	44 000
Other Income	2 000	0	0	360 000
Revenue	16 000	65 000	1 601 000	404 000
Cost of Goods Sold	0	0	5 000	0
Salary Costs	489 000	479 000	498 000	508 000
Depreciation	14 000	14 000	14 000	139 000
Impairment	0	0	0	0
Expenditure	3 330 000	1 559 000	1 416 000	1 617 000
Operating Profit	−3 313 000	−1 494 000	185 000	−1 213 000
Financial Income	3 342 000	4 360 000	5 530 000	5 981 000
Financial Costs	769 000	1 003 000	822 000	305 000
Financial Balance	2 573 000	3 357 000	4 708 000	5 676 000
Dividends	0	0	0	0
Net Income	−740 000	1 159 000	4 866 000	4 740 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	704 000	732 000
Real Eastate	508 000	522 000	536 000	4 967 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	42 000	42 000	42 000	42 000
Total Tangible Assets	550 000	564 000	578 000	5 009 000
Total Fiancial Fixed Assets	14 981 000	12 372 000	7 432 000	8 890 000
Total Fixed Assets	15 531 000	12 936 000	8 714 000	14 631 000
Stock	1 200 000	1 200 000	1 200 000	1 200 000
Total Investments	12 376 000	17 907 000	11 216 000	1 713 000
Cash, Bank	5 831 000	4 900 000	15 750 000	12 354 000
Total Current Assets	20 033 000	24 068 000	28 230 000	18 382 000
Total Assets	35 564 000	37 004 000	36 944 000	33 013 000
Total Equity	32 466 000	33 206 000	32 047 000	27 182 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 969 000	3 634 000	4 750 000	5 666 000
Creditors	13 000	45 000	22 000	33 000
Unpaid Taxes	36 000	36 000	36 000	42 000
Dividends	0	0	0	0
Other Current Debt	80 000	83 000	89 000	90 000
Total Current Debt	129 000	164 000	147 000	165 000
Total Equity and Debt	35 564 000	37 004 000	36 944 000	33 013 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,28 %	3,49 %	15,18 %	17,44 %
Debt-to-Equity Ratio	0,09	0,11	0,15	0,21
Operating Profit Margin	−20 706,25 %	−2 298,46 %	11,56 %	−300,25 %
Current Ratio	155,29	146,76	192,04	111,41
Quick Ratio	−18,7	−23,23	−26,81	−17,76
Equity Ratio	0,91	0,9	0,87	0,82
Gross Profit Margin	100 %	100 %	99,69 %	100 %