MYRE ELEKTRO BUTIKK AS

9310 SØRREISA

Finances

Share Ownership

Return on Equity

47,99 %

Current Ratio

1,34

Debt-to-Equity Ratio

1,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	59 294 000	61 038 000	62 032 000	41 142 000
Net Income	1 003 000	863 000	1 949 000	465 000
Total Assets	15 262 000	14 210 000	15 161 000	10 101 000
Total Equity	2 090 000	1 086 000	224 000	−1 725 000

Income (NOK)	2022	2021	2020	2019
Revenue	59 294 000	61 038 000	62 032 000	41 142 000
Expenditure	57 799 000	59 911 000	60 002 000	40 446 000
Operating Profit	1 495 000	1 128 000	2 030 000	697 000
Financial Income	24 000	171 000	7 000	17 000
Financial Costs	233 000	193 000	223 000	249 000
Financial Balance	−209 000	−22 000	−216 000	−232 000
Earnings Before Tax	1 286 000	1 106 000	1 813 000	465 000
Tax	283 000	243 000	−136 000	0
Net Income	1 003 000	863 000	1 949 000	465 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 939 000	2 215 000	2 546 000	209 000
Total Current Assets	13 323 000	11 994 000	12 615 000	9 892 000
Total Assets	15 262 000	14 210 000	15 161 000	10 101 000
Total Retained Equity	813 000	−190 000	−1 053 000	−3 002 000
Total Equity	2 090 000	1 086 000	224 000	−1 725 000
Total Long-Term Debt	3 200 000	3 600 000	4 000 000	2 750 000
Total Current Debt	9 973 000	9 523 000	10 937 000	9 076 000
Total Equity and Debt	15 262 000	14 210 000	15 161 000	10 101 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	59 306 000	61 002 000	62 108 000	40 656 000
Other Income	−12 000	36 000	−76 000	486 000
Revenue	59 294 000	61 038 000	62 032 000	41 142 000
Cost of Goods Sold	47 047 000	48 945 000	50 002 000	31 928 000
Salary Costs	6 113 000	6 762 000	6 069 000	5 273 000
Depreciation	471 000	490 000	166 000	134 000
Impairment	0	0	0	0
Expenditure	57 799 000	59 911 000	60 002 000	40 446 000
Operating Profit	1 495 000	1 128 000	2 030 000	697 000
Financial Income	24 000	171 000	7 000	17 000
Financial Costs	233 000	193 000	223 000	249 000
Financial Balance	−209 000	−22 000	−216 000	−232 000
Dividends	0	0	0	0
Net Income	1 003 000	863 000	1 949 000	465 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	121 000	82 000	136 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 819 000	2 134 000	2 410 000	209 000
Total Tangible Assets	1 819 000	2 134 000	2 410 000	209 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 939 000	2 215 000	2 546 000	209 000
Stock	11 076 000	10 296 000	9 038 000	7 372 000
Total Investments	0	0	0	0
Cash, Bank	713 000	377 000	591 000	368 000
Total Current Assets	13 323 000	11 994 000	12 615 000	9 892 000
Total Assets	15 262 000	14 210 000	15 161 000	10 101 000
Total Equity	2 090 000	1 086 000	224 000	−1 725 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 200 000	3 600 000	4 000 000	2 750 000
Creditors	8 124 000	6 321 000	9 019 000	5 190 000
Unpaid Taxes	879 000	607 000	979 000	632 000
Dividends	0	0	0	0
Other Current Debt	648 000	764 000	940 000	982 000
Total Current Debt	9 973 000	9 523 000	10 937 000	9 076 000
Total Equity and Debt	15 262 000	14 210 000	15 161 000	10 101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,99 %	79,47 %	870,09 %	−26,96 %
Debt-to-Equity Ratio	1,53	3,31	17,86	−1,59
Operating Profit Margin	2,52 %	1,85 %	3,27 %	1,69 %
Current Ratio	1,34	1,26	1,15	1,09
Quick Ratio	−12,08	−15,52	6,64	5,81
Equity Ratio	0,14	0,08	0,01	−0,17
Gross Profit Margin	20,65 %	19,81 %	19,39 %	22,4 %