MYHRE SKILT AS

5224 NESTTUN

Finances

Share Ownership

Return on Equity

17,79 %

Current Ratio

3,06

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 527 000	7 387 000	6 859 000	6 578 000
Net Income	563 000	310 000	415 000	270 000
Total Assets	4 477 000	3 881 000	3 478 000	3 097 000
Total Equity	3 164 000	2 601 000	2 292 000	1 877 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 527 000	7 387 000	6 859 000	6 578 000
Expenditure	7 795 000	6 979 000	6 316 000	6 220 000
Operating Profit	731 000	408 000	543 000	359 000
Financial Income	0	0	2 000	1 000
Financial Costs	8 000	9 000	12 000	12 000
Financial Balance	−8 000	−9 000	−10 000	−11 000
Earnings Before Tax	723 000	399 000	533 000	348 000
Tax	160 000	89 000	119 000	79 000
Net Income	563 000	310 000	415 000	270 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	886 000	946 000	1 044 000	777 000
Total Current Assets	3 591 000	2 935 000	2 434 000	2 321 000
Total Assets	4 477 000	3 881 000	3 478 000	3 097 000
Total Retained Equity	3 062 000	2 499 000	2 190 000	1 775 000
Total Equity	3 164 000	2 601 000	2 292 000	1 877 000
Total Long-Term Debt	137 000	196 000	242 000	253 000
Total Current Debt	1 175 000	1 083 000	945 000	967 000
Total Equity and Debt	4 477 000	3 881 000	3 478 000	3 097 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 527 000	7 387 000	6 805 000	6 578 000
Other Income	0	0	54 000	0
Revenue	8 527 000	7 387 000	6 859 000	6 578 000
Cost of Goods Sold	2 252 000	2 019 000	1 585 000	1 455 000
Salary Costs	3 600 000	3 373 000	3 274 000	3 274 000
Depreciation	196 000	175 000	98 000	120 000
Impairment	0	0	0	0
Expenditure	7 795 000	6 979 000	6 316 000	6 220 000
Operating Profit	731 000	408 000	543 000	359 000
Financial Income	0	0	2 000	1 000
Financial Costs	8 000	9 000	12 000	12 000
Financial Balance	−8 000	−9 000	−10 000	−11 000
Dividends	0	0	0	0
Net Income	563 000	310 000	415 000	270 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	93 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	596 000	715 000	781 000	480 000
Total Tangible Assets	689 000	715 000	781 000	480 000
Total Fiancial Fixed Assets	198 000	231 000	263 000	296 000
Total Fixed Assets	886 000	946 000	1 044 000	777 000
Stock	218 000	69 000	62 000	138 000
Total Investments	0	0	0	0
Cash, Bank	2 512 000	1 430 000	1 817 000	1 385 000
Total Current Assets	3 591 000	2 935 000	2 434 000	2 321 000
Total Assets	4 477 000	3 881 000	3 478 000	3 097 000
Total Equity	3 164 000	2 601 000	2 292 000	1 877 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	137 000	196 000	242 000	253 000
Creditors	219 000	168 000	70 000	124 000
Unpaid Taxes	492 000	538 000	525 000	438 000
Dividends	0	0	0	0
Other Current Debt	290 000	286 000	262 000	324 000
Total Current Debt	1 175 000	1 083 000	945 000	967 000
Total Equity and Debt	4 477 000	3 881 000	3 478 000	3 097 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,79 %	11,92 %	18,11 %	14,38 %
Debt-to-Equity Ratio	0,04	0,08	0,11	0,13
Operating Profit Margin	8,57 %	5,52 %	7,92 %	5,46 %
Current Ratio	3,06	2,71	2,58	2,4
Quick Ratio	3,75	2,89	2,76	2,8
Equity Ratio	0,71	0,67	0,66	0,61
Gross Profit Margin	73,59 %	72,67 %	76,89 %	77,88 %