MYRKDALEN RENSEANLEGG AS

5713 VOSSESTRAND

Finances

Share Ownership

Return on Equity

11,98 %

Current Ratio

0,24

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 026 000	5 604 000	5 260 000	4 997 000
Net Income	2 138 000	2 161 000	2 098 000	1 299 000
Total Assets	22 107 000	22 269 000	21 570 000	21 326 000
Total Equity	17 840 000	17 972 000	18 265 000	18 488 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 026 000	5 604 000	5 260 000	4 997 000
Expenditure	3 272 000	2 839 000	2 632 000	3 369 000
Operating Profit	2 754 000	2 765 000	2 629 000	1 629 000
Financial Income	23 000	5 000	62 000	37 000
Financial Costs	37 000	0	0	0
Financial Balance	−14 000	5 000	62 000	37 000
Earnings Before Tax	2 741 000	2 771 000	2 690 000	1 665 000
Tax	603 000	610 000	592 000	366 000
Net Income	2 138 000	2 161 000	2 098 000	1 299 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 085 000	18 843 000	13 947 000	14 369 000
Total Current Assets	1 021 000	3 427 000	7 623 000	6 957 000
Total Assets	22 107 000	22 269 000	21 570 000	21 326 000
Total Retained Equity	−460 000	−328 000	−35 000	0
Total Equity	17 840 000	17 972 000	18 265 000	18 488 000
Total Long-Term Debt	0	3 147 000	0	0
Total Current Debt	4 267 000	1 151 000	3 305 000	2 838 000
Total Equity and Debt	22 107 000	22 269 000	21 570 000	21 326 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 026 000	5 603 000	5 260 000	4 927 000
Other Income	0	1 000	0	70 000
Revenue	6 026 000	5 604 000	5 260 000	4 997 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 074 000	989 000	968 000	968 000
Impairment	0	0	0	0
Expenditure	3 272 000	2 839 000	2 632 000	3 369 000
Operating Profit	2 754 000	2 765 000	2 629 000	1 629 000
Financial Income	23 000	5 000	62 000	37 000
Financial Costs	37 000	0	0	0
Financial Balance	−14 000	5 000	62 000	37 000
Dividends	0	0	0	0
Net Income	2 138 000	2 161 000	2 098 000	1 299 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	545 000	508 000	425 000	362 000
Real Eastate	20 540 000	12 575 000	13 522 000	14 007 000
Machinery and Plant Facilities	0	5 760 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 540 000	18 335 000	13 522 000	14 007 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 085 000	18 843 000	13 947 000	14 369 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	524 000	9 000	3 000	3 000
Total Current Assets	1 021 000	3 427 000	7 623 000	6 957 000
Total Assets	22 107 000	22 269 000	21 570 000	21 326 000
Total Equity	17 840 000	17 972 000	18 265 000	18 488 000
Short-Term Group Debt	0	0	0	2 289 000
Total Long-Term Debt	0	3 147 000	0	0
Creditors	588 000	1 002 000	329 000	138 000
Unpaid Taxes	0	0	2 975 000	0
Dividends	0	0	0	0
Other Current Debt	3 679 000	149 000	0	411 000
Total Current Debt	4 267 000	1 151 000	3 305 000	2 838 000
Total Equity and Debt	22 107 000	22 269 000	21 570 000	21 326 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,98 %	12,02 %	11,49 %	7,03 %
Debt-to-Equity Ratio	0	0,18	0	0
Operating Profit Margin	45,7 %	49,34 %	49,98 %	32,6 %
Current Ratio	0,24	2,98	2,31	2,45
Quick Ratio	0,24	2,98	2,31	2,45
Equity Ratio	0,81	0,81	0,85	0,87
Gross Profit Margin	100 %	100 %	100 %	100 %