MYRA MASKIN AS

9910 BJØRNEVATN

Finances

Return on Equity

−21,74 %

Current Ratio

−14,2

Debt-to-Equity Ratio

0,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	462 000	357 000	329 000	304 000
Net Income	−175 000	−843 000	−132 000	−110 000
Total Assets	1 295 000	1 397 000	3 014 000	3 245 000
Total Equity	805 000	980 000	1 823 000	1 955 000

Income (NOK)	2022	2021	2020	2019
Revenue	462 000	357 000	329 000	304 000
Expenditure	629 000	646 000	466 000	413 000
Operating Profit	−167 000	−288 000	−137 000	−110 000
Financial Income	12 000	11 000	8 000	8 000
Financial Costs	31 000	633 000	42 000	42 000
Financial Balance	−19 000	−622 000	−34 000	−34 000
Earnings Before Tax	−185 000	−910 000	−170 000	−143 000
Tax	−10 000	−67 000	−38 000	−33 000
Net Income	−175 000	−843 000	−132 000	−110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 153 000	1 070 000	2 941 000	3 130 000
Total Current Assets	142 000	327 000	73 000	115 000
Total Assets	1 295 000	1 397 000	3 014 000	3 245 000
Total Retained Equity	425 000	600 000	1 443 000	1 575 000
Total Equity	805 000	980 000	1 823 000	1 955 000
Total Long-Term Debt	500 000	379 000	739 000	921 000
Total Current Debt	−10 000	39 000	452 000	370 000
Total Equity and Debt	1 295 000	1 397 000	3 014 000	3 245 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	308 000	329 000	309 000	241 000
Other Income	154 000	28 000	20 000	63 000
Revenue	462 000	357 000	329 000	304 000
Cost of Goods Sold	0	0	0	4 000
Salary Costs	0	0	0	0
Depreciation	438 000	390 000	365 000	324 000
Impairment	0	0	0	0
Expenditure	629 000	646 000	466 000	413 000
Operating Profit	−167 000	−288 000	−137 000	−110 000
Financial Income	12 000	11 000	8 000	8 000
Financial Costs	31 000	633 000	42 000	42 000
Financial Balance	−19 000	−622 000	−34 000	−34 000
Dividends	0	0	0	0
Net Income	−175 000	−843 000	−132 000	−110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	819 000	618 000	901 000	1 388 000
Fixtures	333 000	432 000	459 000	140 000
Total Tangible Assets	1 152 000	1 050 000	1 359 000	1 528 000
Total Fiancial Fixed Assets	1 000	21 000	1 582 000	1 602 000
Total Fixed Assets	1 153 000	1 070 000	2 941 000	3 130 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	136 000	9 000	39 000	47 000
Total Current Assets	142 000	327 000	73 000	115 000
Total Assets	1 295 000	1 397 000	3 014 000	3 245 000
Total Equity	805 000	980 000	1 823 000	1 955 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	500 000	379 000	739 000	921 000
Creditors	−10 000	39 000	452 000	370 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	−10 000	39 000	452 000	370 000
Total Equity and Debt	1 295 000	1 397 000	3 014 000	3 245 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−21,74 %	−86,02 %	−7,24 %	−5,63 %
Debt-to-Equity Ratio	0,62	0,39	0,41	0,47
Operating Profit Margin	−36,15 %	−80,67 %	−41,64 %	−36,18 %
Current Ratio	−14,2	8,38	0,16	0,31
Quick Ratio	−14,2	8,38	0,16	0,31
Equity Ratio	0,62	0,7	0,6	0,6
Gross Profit Margin	100 %	100 %	100 %	98,68 %