MYRBAKKEN BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

9,93 %

Current Ratio

3,8

Debt-to-Equity Ratio

1,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 165 000	1 206 000	1 144 000	1 194 000
Net Income	521 000	645 000	627 000	606 000
Total Assets	15 832 000	15 795 000	15 742 000	15 650 000
Total Equity	5 248 000	4 727 000	4 082 000	3 455 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 165 000	1 206 000	1 144 000	1 194 000
Expenditure	578 000	511 000	415 000	474 000
Operating Profit	587 000	695 000	729 000	720 000
Financial Income	3 000	0	1 000	2 000
Financial Costs	69 000	51 000	102 000	116 000
Financial Balance	−66 000	−51 000	−101 000	−114 000
Earnings Before Tax	521 000	645 000	627 000	606 000
Tax	0	0	0	0
Net Income	521 000	645 000	627 000	606 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 813 000	14 796 000	14 796 000	14 800 000
Total Current Assets	1 018 000	999 000	946 000	850 000
Total Assets	15 832 000	15 795 000	15 742 000	15 650 000
Total Retained Equity	5 246 000	4 725 000	4 080 000	3 453 000
Total Equity	5 248 000	4 727 000	4 082 000	3 455 000
Total Long-Term Debt	10 316 000	10 797 000	11 342 000	11 853 000
Total Current Debt	268 000	271 000	318 000	342 000
Total Equity and Debt	15 832 000	15 795 000	15 742 000	15 650 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 165 000	1 206 000	1 144 000	1 194 000
Revenue	1 165 000	1 206 000	1 144 000	1 194 000
Cost of Goods Sold	0	0	0	0
Salary Costs	37 000	40 000	37 000	41 000
Depreciation	0	0	4 000	4 000
Impairment	0	0	0	0
Expenditure	578 000	511 000	415 000	474 000
Operating Profit	587 000	695 000	729 000	720 000
Financial Income	3 000	0	1 000	2 000
Financial Costs	69 000	51 000	102 000	116 000
Financial Balance	−66 000	−51 000	−101 000	−114 000
Dividends	0	0	0	0
Net Income	521 000	645 000	627 000	606 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 796 000	14 796 000	14 796 000	14 796 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	4 000
Total Tangible Assets	14 796 000	14 796 000	14 796 000	14 800 000
Total Fiancial Fixed Assets	17 000	0	0	0
Total Fixed Assets	14 813 000	14 796 000	14 796 000	14 800 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	978 000	955 000	915 000	765 000
Total Current Assets	1 018 000	999 000	946 000	850 000
Total Assets	15 832 000	15 795 000	15 742 000	15 650 000
Total Equity	5 248 000	4 727 000	4 082 000	3 455 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 316 000	10 797 000	11 342 000	11 853 000
Creditors	7 000	17 000	11 000	66 000
Unpaid Taxes	0	1 000	1 000	0
Dividends	0	0	0	0
Other Current Debt	5 000	6 000	53 000	15 000
Total Current Debt	268 000	271 000	318 000	342 000
Total Equity and Debt	15 832 000	15 795 000	15 742 000	15 650 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,93 %	13,65 %	15,36 %	17,54 %
Debt-to-Equity Ratio	1,97	2,28	2,78	3,43
Operating Profit Margin	50,39 %	57,63 %	63,72 %	60,3 %
Current Ratio	3,8	3,69	2,97	2,49
Quick Ratio	3,8	3,69	2,97	2,49
Equity Ratio	0,33	0,3	0,26	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %