FORSTKANDIDAT MYRBAKKEN AS

7540 KLÆBU

Finances

Share Ownership

Return on Equity

443,93 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 761 000	4 667 000	4 848 000	5 494 000
Net Income	475 000	1 004 000	778 000	1 107 000
Total Assets	1 521 000	2 140 000	1 924 000	3 410 000
Total Equity	107 000	232 000	229 000	1 241 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 761 000	4 667 000	4 848 000	5 494 000
Expenditure	4 149 000	3 376 000	3 844 000	4 068 000
Operating Profit	612 000	1 291 000	1 004 000	1 427 000
Financial Income	2 000	2 000	2 000	1 000
Financial Costs	5 000	6 000	9 000	9 000
Financial Balance	−3 000	−4 000	−7 000	−8 000
Earnings Before Tax	609 000	1 287 000	998 000	1 419 000
Tax	134 000	283 000	220 000	312 000
Net Income	475 000	1 004 000	778 000	1 107 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 000	35 000	53 000	792 000
Total Current Assets	1 503 000	2 105 000	1 871 000	2 618 000
Total Assets	1 521 000	2 140 000	1 924 000	3 410 000
Total Retained Equity	7 000	132 000	129 000	1 141 000
Total Equity	107 000	232 000	229 000	1 241 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 414 000	1 907 000	1 695 000	2 169 000
Total Equity and Debt	1 521 000	2 140 000	1 924 000	3 410 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 761 000	4 666 000	4 649 000	5 476 000
Other Income	0	0	199 000	18 000
Revenue	4 761 000	4 667 000	4 848 000	5 494 000
Cost of Goods Sold	808 000	386 000	543 000	534 000
Salary Costs	2 445 000	2 006 000	2 197 000	2 351 000
Depreciation	23 000	23 000	64 000	72 000
Impairment	0	0	0	0
Expenditure	4 149 000	3 376 000	3 844 000	4 068 000
Operating Profit	612 000	1 291 000	1 004 000	1 427 000
Financial Income	2 000	2 000	2 000	1 000
Financial Costs	5 000	6 000	9 000	9 000
Financial Balance	−3 000	−4 000	−7 000	−8 000
Dividends	600 000	1 000 000	1 790 000	800 000
Net Income	475 000	1 004 000	778 000	1 107 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	14 000	8 000	4 000	32 000
Real Eastate	0	0	0	688 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 000	27 000	49 000	72 000
Total Tangible Assets	4 000	27 000	49 000	760 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 000	35 000	53 000	792 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	542 000	665 000	1 403 000	513 000
Total Current Assets	1 503 000	2 105 000	1 871 000	2 618 000
Total Assets	1 521 000	2 140 000	1 924 000	3 410 000
Total Equity	107 000	232 000	229 000	1 241 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	167 000	52 000	65 000	397 000
Unpaid Taxes	313 000	409 000	274 000	466 000
Dividends	600 000	1 000 000	1 790 000	800 000
Other Current Debt	194 000	159 000	174 000	187 000
Total Current Debt	1 414 000	1 907 000	1 695 000	2 169 000
Total Equity and Debt	1 521 000	2 140 000	1 924 000	3 410 000

Financial indicators	2022	2021	2020	2019
Return on Equity	443,93 %	432,76 %	339,74 %	89,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,85 %	27,66 %	20,71 %	25,97 %
Current Ratio	1,06	1,1	1,1	1,21
Quick Ratio	1,06	1,1	1,1	1,21
Equity Ratio	0,07	0,11	0,12	0,36
Gross Profit Margin	83,03 %	91,73 %	88,8 %	90,28 %