MYRE REGNSKAP AS

8430 MYRE

Finances

Share Ownership

Return on Equity

50,06 %

Current Ratio

2,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 649 000	6 952 000	6 504 000	6 357 000
Net Income	1 728 000	1 193 000	1 146 000	881 000
Total Assets	5 550 000	4 080 000	3 979 000	2 771 000
Total Equity	3 452 000	2 723 000	2 530 000	1 385 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 649 000	6 952 000	6 504 000	6 357 000
Expenditure	6 404 000	5 568 000	5 097 000	5 209 000
Operating Profit	2 246 000	1 384 000	1 407 000	1 149 000
Financial Income	71 000	115 000	49 000	29 000
Financial Costs	74 000	2 000	1 000	46 000
Financial Balance	−3 000	113 000	48 000	−17 000
Earnings Before Tax	2 243 000	1 498 000	1 455 000	1 131 000
Tax	514 000	305 000	309 000	250 000
Net Income	1 728 000	1 193 000	1 146 000	881 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	239 000	0	0	0
Total Current Assets	5 311 000	4 080 000	3 979 000	2 771 000
Total Assets	5 550 000	4 080 000	3 979 000	2 771 000
Total Retained Equity	3 352 000	2 623 000	2 430 000	1 285 000
Total Equity	3 452 000	2 723 000	2 530 000	1 385 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 098 000	1 357 000	1 448 000	1 387 000
Total Equity and Debt	5 550 000	4 080 000	3 979 000	2 771 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 649 000	6 948 000	6 504 000	6 355 000
Other Income	0	4 000	0	1 000
Revenue	8 649 000	6 952 000	6 504 000	6 357 000
Cost of Goods Sold	70 000	1 000	0	0
Salary Costs	5 062 000	4 515 000	4 136 000	4 137 000
Depreciation	109 000	0	0	0
Impairment	0	0	0	0
Expenditure	6 404 000	5 568 000	5 097 000	5 209 000
Operating Profit	2 246 000	1 384 000	1 407 000	1 149 000
Financial Income	71 000	115 000	49 000	29 000
Financial Costs	74 000	2 000	1 000	46 000
Financial Balance	−3 000	113 000	48 000	−17 000
Dividends	1 000 000	0	0	0
Net Income	1 728 000	1 193 000	1 146 000	881 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	213 000	0	0	0
Total Intangible Assets	213 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	0	0	0
Total Tangible Assets	22 000	0	0	0
Total Fiancial Fixed Assets	3 000	0	0	0
Total Fixed Assets	239 000	0	0	0
Stock	0	0	0	0
Total Investments	690 000	627 000	428 000	297 000
Cash, Bank	3 706 000	2 644 000	2 829 000	1 650 000
Total Current Assets	5 311 000	4 080 000	3 979 000	2 771 000
Total Assets	5 550 000	4 080 000	3 979 000	2 771 000
Total Equity	3 452 000	2 723 000	2 530 000	1 385 000
Short-Term Group Debt	0	0	8 000	8 000
Total Long-Term Debt	0	0	0	0
Creditors	93 000	93 000	118 000	171 000
Unpaid Taxes	640 000	559 000	519 000	471 000
Dividends	1 000 000	0	0	0
Other Current Debt	851 000	400 000	495 000	486 000
Total Current Debt	2 098 000	1 357 000	1 448 000	1 387 000
Total Equity and Debt	5 550 000	4 080 000	3 979 000	2 771 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,06 %	43,81 %	45,3 %	63,61 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,97 %	19,91 %	21,63 %	18,07 %
Current Ratio	2,53	3,01	2,75	2
Quick Ratio	2,53	3,01	2,75	2
Equity Ratio	0,62	0,67	0,64	0,5
Gross Profit Margin	99,19 %	99,99 %	100 %	100 %