MYRVANG OG BEKKEN EIENDOM AS

2120 SAGSTUA

Finances

Share Ownership

Return on Equity

8,14 %

Current Ratio

8,02

Debt-to-Equity Ratio

1,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	390 000	390 000	390 000	405 000
Net Income	48 000	46 000	33 000	62 000
Total Assets	1 712 000	1 781 000	1 853 000	1 946 000
Total Equity	590 000	542 000	496 000	463 000

Income (NOK)	2022	2021	2020	2019
Revenue	390 000	390 000	390 000	405 000
Expenditure	274 000	283 000	292 000	265 000
Operating Profit	116 000	108 000	98 000	140 000
Financial Income	5 000	3 000	5 000	8 000
Financial Costs	60 000	52 000	60 000	68 000
Financial Balance	−55 000	−49 000	−55 000	−60 000
Earnings Before Tax	61 000	59 000	43 000	79 000
Tax	13 000	13 000	9 000	17 000
Net Income	48 000	46 000	33 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 294 000	1 339 000	1 383 000	1 427 000
Total Current Assets	417 000	442 000	470 000	519 000
Total Assets	1 712 000	1 781 000	1 853 000	1 946 000
Total Retained Equity	490 000	442 000	396 000	363 000
Total Equity	590 000	542 000	496 000	463 000
Total Long-Term Debt	1 070 000	1 190 000	1 310 000	1 430 000
Total Current Debt	52 000	49 000	47 000	54 000
Total Equity and Debt	1 712 000	1 781 000	1 853 000	1 946 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	390 000	390 000	390 000	405 000
Revenue	390 000	390 000	390 000	405 000
Cost of Goods Sold	0	0	0	0
Salary Costs	152 000	152 000	159 000	134 000
Depreciation	48 000	48 000	48 000	48 000
Impairment	0	0	0	0
Expenditure	274 000	283 000	292 000	265 000
Operating Profit	116 000	108 000	98 000	140 000
Financial Income	5 000	3 000	5 000	8 000
Financial Costs	60 000	52 000	60 000	68 000
Financial Balance	−55 000	−49 000	−55 000	−60 000
Dividends	0	0	0	0
Net Income	48 000	46 000	33 000	62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	57 000	53 000	49 000
Real Eastate	1 234 000	1 282 000	1 330 000	1 378 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 234 000	1 282 000	1 330 000	1 378 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 294 000	1 339 000	1 383 000	1 427 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	366 000	391 000	414 000	462 000
Total Current Assets	417 000	442 000	470 000	519 000
Total Assets	1 712 000	1 781 000	1 853 000	1 946 000
Total Equity	590 000	542 000	496 000	463 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 070 000	1 190 000	1 310 000	1 430 000
Creditors	2 000	2 000	1 000	2 000
Unpaid Taxes	10 000	9 000	10 000	9 000
Dividends	0	0	0	0
Other Current Debt	24 000	22 000	23 000	21 000
Total Current Debt	52 000	49 000	47 000	54 000
Total Equity and Debt	1 712 000	1 781 000	1 853 000	1 946 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,14 %	8,49 %	6,65 %	13,39 %
Debt-to-Equity Ratio	1,81	2,2	2,64	3,09
Operating Profit Margin	29,74 %	27,69 %	25,13 %	34,57 %
Current Ratio	8,02	9,02	10	9,61
Quick Ratio	8,02	9,02	10	9,61
Equity Ratio	0,34	0,3	0,27	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %