MYRSTADVEIEN BORETTSLAG

1706 SARPSBORG

Finances

Share Ownership

Return on Equity

−2,6 %

Current Ratio

6,69

Debt-to-Equity Ratio

−13,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	816 000	797 000	797 000	768 000
Net Income	15 000	253 000	326 000	240 000
Total Assets	7 250 000	7 411 000	7 402 000	7 303 000
Total Equity	−578 000	−593 000	−846 000	−1 171 000

Income (NOK)	2022	2021	2020	2019
Revenue	816 000	797 000	797 000	768 000
Expenditure	678 000	454 000	356 000	386 000
Operating Profit	138 000	343 000	441 000	382 000
Financial Income	10 000	0	1 000	4 000
Financial Costs	133 000	90 000	117 000	146 000
Financial Balance	−123 000	−90 000	−116 000	−142 000
Earnings Before Tax	15 000	253 000	326 000	240 000
Tax	0	0	0	0
Net Income	15 000	253 000	326 000	240 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 801 000	6 801 000	6 801 000	6 801 000
Total Current Assets	448 000	609 000	601 000	502 000
Total Assets	7 250 000	7 411 000	7 402 000	7 303 000
Total Retained Equity	−579 000	−594 000	−847 000	−1 172 000
Total Equity	−578 000	−593 000	−846 000	−1 171 000
Total Long-Term Debt	7 760 000	7 975 000	8 210 000	8 434 000
Total Current Debt	67 000	28 000	38 000	40 000
Total Equity and Debt	7 250 000	7 411 000	7 402 000	7 303 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	421 000	0	797 000	0
Other Income	395 000	797 000	0	768 000
Revenue	816 000	797 000	797 000	768 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	678 000	454 000	356 000	386 000
Operating Profit	138 000	343 000	441 000	382 000
Financial Income	10 000	0	1 000	4 000
Financial Costs	133 000	90 000	117 000	146 000
Financial Balance	−123 000	−90 000	−116 000	−142 000
Dividends	0	0	0	0
Net Income	15 000	253 000	326 000	240 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 801 000	6 801 000	6 801 000	6 801 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 801 000	6 801 000	6 801 000	6 801 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 801 000	6 801 000	6 801 000	6 801 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	357 000	547 000	562 000	453 000
Total Current Assets	448 000	609 000	601 000	502 000
Total Assets	7 250 000	7 411 000	7 402 000	7 303 000
Total Equity	−578 000	−593 000	−846 000	−1 171 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 760 000	7 975 000	8 210 000	8 434 000
Creditors	45 000	1 000	5 000	1 000
Unpaid Taxes	1 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	21 000	28 000	33 000	39 000
Total Current Debt	67 000	28 000	38 000	40 000
Total Equity and Debt	7 250 000	7 411 000	7 402 000	7 303 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,6 %	−42,66 %	−38,53 %	−20,5 %
Debt-to-Equity Ratio	−13,43	−13,45	−9,7	−7,2
Operating Profit Margin	16,91 %	43,04 %	55,33 %	49,74 %
Current Ratio	6,69	21,75	15,82	12,55
Quick Ratio	6,69	21,75	15,82	12,55
Equity Ratio	−0,08	−0,08	−0,11	−0,16
Gross Profit Margin	100 %	100 %	100 %	100 %