MYRENE EIENDOM AS

4817 HIS

Finances

Return on Equity

16,59 %

Current Ratio

0,83

Debt-to-Equity Ratio

2,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 675 000	1 781 000	1 247 000	946 000
Net Income	612 000	384 000	−1 579 000	52 000
Total Assets	14 062 000	14 279 000	17 705 000	19 453 000
Total Equity	3 690 000	3 078 000	2 693 000	4 273 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 675 000	1 781 000	1 247 000	946 000
Expenditure	978 000	963 000	2 675 000	625 000
Operating Profit	697 000	817 000	−1 427 000	321 000
Financial Income	409 000	0	0	261 000
Financial Costs	321 000	325 000	406 000	515 000
Financial Balance	88 000	−325 000	−406 000	−254 000
Earnings Before Tax	785 000	493 000	−1 833 000	67 000
Tax	173 000	108 000	−254 000	15 000
Net Income	612 000	384 000	−1 579 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 324 000	13 813 000	15 999 000	18 156 000
Total Current Assets	738 000	466 000	1 706 000	1 298 000
Total Assets	14 062 000	14 279 000	17 705 000	19 453 000
Total Retained Equity	2 790 000	2 178 000	1 793 000	3 373 000
Total Equity	3 690 000	3 078 000	2 693 000	4 273 000
Total Long-Term Debt	9 488 000	10 458 000	13 445 000	14 143 000
Total Current Debt	884 000	743 000	1 566 000	1 038 000
Total Equity and Debt	14 062 000	14 279 000	17 705 000	19 453 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 675 000	1 781 000	1 247 000	946 000
Revenue	1 675 000	1 781 000	1 247 000	946 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	288 000	290 000	290 000	290 000
Impairment	0	0	0	0
Expenditure	978 000	963 000	2 675 000	625 000
Operating Profit	697 000	817 000	−1 427 000	321 000
Financial Income	409 000	0	0	261 000
Financial Costs	321 000	325 000	406 000	515 000
Financial Balance	88 000	−325 000	−406 000	−254 000
Dividends	0	0	0	0
Net Income	612 000	384 000	−1 579 000	52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	899 000	1 071 000	1 180 000	926 000
Real Eastate	5 620 000	5 908 000	6 196 000	6 484 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	3 000	5 000
Total Tangible Assets	5 620 000	5 908 000	6 198 000	6 489 000
Total Fiancial Fixed Assets	6 805 000	6 834 000	8 621 000	10 741 000
Total Fixed Assets	13 324 000	13 813 000	15 999 000	18 156 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	40 000	0	0
Total Current Assets	738 000	466 000	1 706 000	1 298 000
Total Assets	14 062 000	14 279 000	17 705 000	19 453 000
Total Equity	3 690 000	3 078 000	2 693 000	4 273 000
Short-Term Group Debt	131 000	0	0	0
Total Long-Term Debt	9 488 000	10 458 000	13 445 000	14 143 000
Creditors	368 000	375 000	747 000	383 000
Unpaid Taxes	49 000	56 000	0	55 000
Dividends	0	0	0	0
Other Current Debt	336 000	312 000	321 000	341 000
Total Current Debt	884 000	743 000	1 566 000	1 038 000
Total Equity and Debt	14 062 000	14 279 000	17 705 000	19 453 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,59 %	12,48 %	−58,63 %	1,22 %
Debt-to-Equity Ratio	2,57	3,4	4,99	3,31
Operating Profit Margin	41,61 %	45,87 %	−114,43 %	33,93 %
Current Ratio	0,83	0,63	1,09	1,25
Quick Ratio	0,83	0,63	1,09	1,25
Equity Ratio	0,26	0,22	0,15	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %