MYREVEGEN BORETTSLAG

3916 PORSGRUNN

Finances

Share Ownership

Return on Equity

7,19 %

Current Ratio

2,57

Debt-to-Equity Ratio

0,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	487 000	487 000	487 000	461 000
Net Income	265 000	302 000	249 000	201 000
Total Assets	5 599 000	5 483 000	5 403 000	5 339 000
Total Equity	3 687 000	3 423 000	3 120 000	2 871 000

Income (NOK)	2022	2021	2020	2019
Revenue	487 000	487 000	487 000	461 000
Expenditure	220 000	181 000	226 000	244 000
Operating Profit	267 000	307 000	261 000	217 000
Financial Income	2 000	0	0	1 000
Financial Costs	4 000	5 000	13 000	17 000
Financial Balance	−2 000	−5 000	−13 000	−16 000
Earnings Before Tax	265 000	302 000	249 000	201 000
Tax	0	0	0	0
Net Income	265 000	302 000	249 000	201 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 260 000	5 229 000	5 202 000	5 175 000
Total Current Assets	339 000	254 000	201 000	164 000
Total Assets	5 599 000	5 483 000	5 403 000	5 339 000
Total Retained Equity	3 687 000	3 422 000	3 120 000	2 871 000
Total Equity	3 687 000	3 423 000	3 120 000	2 871 000
Total Long-Term Debt	1 779 000	1 986 000	2 191 000	2 402 000
Total Current Debt	132 000	75 000	91 000	66 000
Total Equity and Debt	5 599 000	5 483 000	5 403 000	5 339 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	487 000	487 000	487 000	461 000
Revenue	487 000	487 000	487 000	461 000
Cost of Goods Sold	0	0	0	0
Salary Costs	30 000	7 000	18 000	7 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	220 000	181 000	226 000	244 000
Operating Profit	267 000	307 000	261 000	217 000
Financial Income	2 000	0	0	1 000
Financial Costs	4 000	5 000	13 000	17 000
Financial Balance	−2 000	−5 000	−13 000	−16 000
Dividends	0	0	0	0
Net Income	265 000	302 000	249 000	201 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 028 000	5 028 000	5 028 000	5 028 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 028 000	5 028 000	5 028 000	5 028 000
Total Fiancial Fixed Assets	232 000	201 000	174 000	146 000
Total Fixed Assets	5 260 000	5 229 000	5 202 000	5 175 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	314 000	173 000	130 000	93 000
Total Current Assets	339 000	254 000	201 000	164 000
Total Assets	5 599 000	5 483 000	5 403 000	5 339 000
Total Equity	3 687 000	3 423 000	3 120 000	2 871 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 779 000	1 986 000	2 191 000	2 402 000
Creditors	131 000	75 000	90 000	65 000
Unpaid Taxes	2 000	0	1 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	1 000
Total Current Debt	132 000	75 000	91 000	66 000
Total Equity and Debt	5 599 000	5 483 000	5 403 000	5 339 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,19 %	8,82 %	7,98 %	7 %
Debt-to-Equity Ratio	0,48	0,58	0,7	0,84
Operating Profit Margin	54,83 %	63,04 %	53,59 %	47,07 %
Current Ratio	2,57	3,39	2,21	2,48
Quick Ratio	2,57	3,39	2,21	2,48
Equity Ratio	0,66	0,62	0,58	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %