MYRA EIENDOM AS

1925 BLAKER

Finances

Share Ownership

Return on Equity

165,9 %

Current Ratio

2,08

Debt-to-Equity Ratio

15,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 283 000	1 171 000	1 119 000	798 000
Net Income	287 000	383 000	233 000	−84 000
Total Assets	3 511 000	4 194 000	3 681 000	3 281 000
Total Equity	173 000	286 000	103 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 283 000	1 171 000	1 119 000	798 000
Expenditure	859 000	612 000	751 000	837 000
Operating Profit	423 000	559 000	368 000	−38 000
Financial Income	27 000	16 000	11 000	6 000
Financial Costs	82 000	84 000	80 000	76 000
Financial Balance	−55 000	−68 000	−69 000	−70 000
Earnings Before Tax	368 000	491 000	299 000	−108 000
Tax	81 000	108 000	66 000	−24 000
Net Income	287 000	383 000	233 000	−84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 267 000	2 457 000	2 658 000	2 832 000
Total Current Assets	1 244 000	1 738 000	1 023 000	449 000
Total Assets	3 511 000	4 194 000	3 681 000	3 281 000
Total Retained Equity	71 000	183 000	0	−80 000
Total Equity	173 000	286 000	103 000	23 000
Total Long-Term Debt	2 741 000	3 459 000	3 222 000	3 134 000
Total Current Debt	597 000	449 000	355 000	124 000
Total Equity and Debt	3 511 000	4 194 000	3 681 000	3 281 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	552 000	388 000	369 000	48 000
Other Income	731 000	783 000	750 000	750 000
Revenue	1 283 000	1 171 000	1 119 000	798 000
Cost of Goods Sold	13 000	0	0	0
Salary Costs	345 000	273 000	357 000	298 000
Depreciation	214 000	226 000	231 000	257 000
Impairment	0	0	0	0
Expenditure	859 000	612 000	751 000	837 000
Operating Profit	423 000	559 000	368 000	−38 000
Financial Income	27 000	16 000	11 000	6 000
Financial Costs	82 000	84 000	80 000	76 000
Financial Balance	−55 000	−68 000	−69 000	−70 000
Dividends	400 000	200 000	153 000	0
Net Income	287 000	383 000	233 000	−84 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	294 000	270 000	245 000	221 000
Real Eastate	1 934 000	2 137 000	2 339 000	2 542 000
Machinery and Plant Facilities	25 000	30 000	46 000	34 000
Fixtures	13 000	21 000	28 000	35 000
Total Tangible Assets	1 973 000	2 187 000	2 413 000	2 611 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 267 000	2 457 000	2 658 000	2 832 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 178 000	1 710 000	990 000	389 000
Total Current Assets	1 244 000	1 738 000	1 023 000	449 000
Total Assets	3 511 000	4 194 000	3 681 000	3 281 000
Total Equity	173 000	286 000	103 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 741 000	3 459 000	3 222 000	3 134 000
Creditors	3 000	3 000	1 000	2 000
Unpaid Taxes	50 000	75 000	69 000	64 000
Dividends	400 000	200 000	153 000	0
Other Current Debt	39 000	39 000	43 000	53 000
Total Current Debt	597 000	449 000	355 000	124 000
Total Equity and Debt	3 511 000	4 194 000	3 681 000	3 281 000

Financial indicators	2022	2021	2020	2019
Return on Equity	165,9 %	133,92 %	226,21 %	−365,22 %
Debt-to-Equity Ratio	15,84	12,09	31,28	136,26
Operating Profit Margin	32,97 %	47,74 %	32,89 %	−4,76 %
Current Ratio	2,08	3,87	2,88	3,62
Quick Ratio	2,08	3,87	2,88	3,62
Equity Ratio	0,05	0,07	0,03	0,01
Gross Profit Margin	98,99 %	100 %	100 %	100 %